{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":37,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro and Data Inputs","index":0,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,2,3,7],[31,2,31,7],[32,2,32,7],[30,2,30,7],[0,1,0,8],[2,1,2,8],[21,2,21,6],[22,2,22,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[5,2,5,7],[10,2,10,7],[1,2,1,7],[6,2,6,7],[11,2,11,7],[45,1,45,8],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[26,2,26,3],[27,2,27,3],[29,2,29,6],[28,2,28,6],[18,2,18,7],[19,2,20,7]]}
[null,"GASB 75 Alternative Measurement Method for LEOFF 1"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) LEOFF 1 AMM Online Tool for FY 2024"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State with their Governmental Accounting Standards Board (GASB) Statement No. 75 reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations provided by local employers to members of the Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1. Please review the following explanation and directions below, along with the Additional Disclosures and Certification Letter, before proceeding."]
[]
[null,null,"Requirements to Use this Tool"]
[null,null,"(1) Employers must be local government entities in Washington State. Employers outside the State of \n      Washington are not eligible to use this Tool."]
[null,null,"(2) Covered members must be active in or retired from LEOFF 1.  \n     Please see the Public Employees Benefits Board (PEBB) AMM Online Tool for reporting PEBB\n     healthcare obligations."]
[null,null,"(3) Employers must have less than 100 total LEOFF 1 members."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n     screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and annual payroll (if any) of active members and retirees.   \n     Please see the Additional Disclosures tab for further guidance."]
[null,null,"(3) Group active member and retiree information by the age divisions according to the Data Inputs table below. "]
[null,null,"(4) Calculate and input the average age for each age division. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen\n     unreasonable inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs,\n     and in effect the results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n     beginning Total OPEB Liability for this year. The tool will estimate a beginning OPEB liability if you did not\n     report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[]
[null,null,"Data Inputs"]
[null,null,"LEOFF 1 Members (Actives and Retirees)"]
[null,null,"Age Divisions","Age \nLess than 75","75 to 79","80 to 85","Age\nGreater than 85"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",72,77,82,89]
[null,null,"Annual Covered Employee Payroll* = ",null,0]
[null,null," Beginning Total OPEB Liability** = ",null,0]
[null,null,"*Will be $0 if your data does not include any currently active LEOFF 1 members.  "]
[null,null,"**Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total OPEB Liability for you. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":1,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[26,2,26,4],[26,5,26,6],[28,2,28,4],[50,4,50,5],[55,2,55,5],[39,4,39,5],[29,2,29,6],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[48,4,48,5],[33,2,33,6],[19,2,19,4],[13,2,13,3],[18,2,18,4],[24,5,24,6],[25,5,25,6],[14,2,14,3],[16,2,16,3],[17,2,17,3],[11,2,11,3],[4,5,4,6],[5,5,6,6],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[9,5,10,6],[7,5,8,6],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[1,2,1,4],[1,5,1,6],[2,5,2,6],[3,5,3,6],[60,1,60,7],[59,1,59,7],[45,4,45,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[52,4,52,5],[51,4,51,5],[49,4,49,5],[54,2,54,5],[56,2,56,5]]}
["     ","LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \"&Lookups!L17","v":"Measurement Date of June 30, 2024"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY24 Tool?"]
[null,null,"Service Cost1",null,{"$f":"IF('Intro and Data Inputs'!E28>0, ROUND(Log!L5,0) * 'Intro and Data Inputs'!E28/Log!L6, ROUND(Log!L5,0))","v":0},"And how do these changes impact \nmy resulting OPEB liabilities? ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- Rolled-forward expected costs to\n   align with new measurement date. ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E28>0,-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4) * 'Intro and Data Inputs'!E28/Log!L6,0), -ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4),0))","v":0},"- New discount rate as of\n  June 30, 2024. ↓"]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E28>0,'Intro and Data Inputs'!E28,ROUND((Log!L6-E6-E10*(1+Lookups!L1)^0.5)/(1+Lookups!L1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E27","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" & Lookups!L17","v":"OPEB Expense for Fiscal Year Ending June 30, 2024"}]
[null,null,null,"Service Cost1",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A1"]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2024"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2024"}]
[null,null,"Actuarial Cost Method",null,"Entry Age1"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate2"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!L1","v":3.6499999999999998E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":3.9300000000000002E-2}]
[null,null,"Healthcare Trend Rates3"]
[null,null,null,"Medical Costs","Approximately 4.5%, varies by year"]
[null,null,null,"Long-Term Care ",4.7500000000000001E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5.0%, varies by year"]
[null,null,"Mortality Rates (Assumes 100% Male Population)1"]
[null,null,"   Base Mortality Table","Base Mortality Table","PubS.H-2010 (Public Safety)\nBlended 50%/50% Healthy/Disabled"]
[null,null,"   Age Setback","Age Setback"," -1 year Healthy / 0 years Disabled"]
[null,null,"   Mortality Improvements","Mortality Improvements","MP-2017 Long-Term Rates"]
[null,null,"   Projection Period","Projection Period","Generational"]
[null,null,"Medicare Participation Rate",null,1]
[null,null,"1See the Additional Disclosures tab for more details and guidance."]
[null,null,"2Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"3For additional detail on the healthcare trend rates, please see OSA's\n 2022 LEOFF 1 OPEB Actuarial Valuation Report."]
[]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":45,"n_cols":4,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,1,45,3],[0,1,0,3]]}
[null,"LEOFF 1 - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying actuarial valuation we performed at the plan-level."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\"&ToolYear&\". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2024. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance."}]
[]
[null,null,"GAAP-Basis only − Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\"&ToolYear&\" measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\" You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2024 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results. You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"Based upon your data inputs, we estimate your first-year projected monthly benefits are \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\". If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"Based upon your data inputs, we estimate your first-year projected monthly benefits are $. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\"&ToolYear&\" reporting date, your estimated transactions subsequent to the measurement date would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 6 = \"&TEXT(ROUND(Log!L12/2,0),\"$#,##\")&\". Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 12 = \"&TEXT(ROUND(Log!L12,0),\"$#,##\")&\". Other methods of determining these liabilities may also be reasonable.\"","v":"In other words, if you have a 12/31/2024 reporting date, your estimated transactions subsequent to the measurement date would be $ x 6 = $. Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $ x 12 = $. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[null,null,"2022 LEOFF 1 OPEB Actuarial Valuation Report (AVR)"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ For consistency with the 2022 LEOFF 1 OPEB AVR, we assumed any remaining active members will retire \n   immediately following the measurement date."]
[null,null,"   ▪ This approach inherently assumes that all liabilities are fully earned and the Service Cost equals zero.  \n      In other words, the Entry Age Normal Total OPEB Liability is by definition equal to the Present Value of\n      Future Benefits. Further, we implicitly do not need to make an assumption with respect to Projected\n      Salary Changes."]
[]
[null,null,"◊ Each cohort is assumed to be 100 percent male. "]
[null,null,"   ▪ As of the most recent valuation report, greater than 98 percent of the eligible LEOFF 1 population is male. For\n     purposes of this AMM Online Tool, we believe this simplification is reasonable and note that it only impacts\n     the mortality assumptions selected (since the medical assumptions are already blended based upon the\n     actual gender distribution within the eligible population). We will continue to monitor this assumption for\n     future versions of the Tool. "]
[]
[null,null,"◊ We selected the four age-based cohorts for this AMM Online Tool based upon the overall distribution of the \n   LEOFF 1 eligible population. We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[null,null,{"$f":"\"◊ Medical and long-term care costs were projected from June 30, 2022, to the measurement date of \n   June 30, \"&ToolYear&\", using the healthcare trend rates detailed in the 2022 LEOFF 1 OPEB AVR.\"","v":"◊ Medical and long-term care costs were projected from June 30, 2022, to the measurement date of \n   June 30, 2024, using the healthcare trend rates detailed in the 2022 LEOFF 1 OPEB AVR."}]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for purposes of this AMM."]
[]
[]
[null,null,"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":3,"n_rows":121,"n_cols":4,"rows_kept":121,"cut":false,"hidden":false,"merged":[[0,1,0,3],[60,1,60,3],[61,1,61,3],[121,1,121,3]]}
["`","LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",0,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ToolYear","v":2024},92,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":198286.27419375005},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":181251.19378399113},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0649999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0649999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,6)+Sens","v":1.0840000000000001},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.10818571428571429},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3799999999999999E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1,null,{"$f":"IF(B3<=120,IF(B3<65,D3*K3,D3*M3),\"\")","v":17707.23976896},{"$f":"IF(B3<=120,E3*O3,\"\")","v":2203.9650000000001},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":19911.20476896},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":21451.742206703846},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":15188.850039098455},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":36640.592245802298},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":56551.797014762298},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":0.16982113961527978},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":0.13034291220218611},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":0.16982113961527978},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.90876599999999996},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":51392.350365917475}]
[{"$f":"1+A3","v":2025},{"$f":"1+B3","v":93},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":192509.22003750005},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":177710.8353605179},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.06},{"$f":"K3*J3","v":1.0649999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},{"$f":"M3*L3","v":1.0649999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,6)+Sens","v":1.0860000000000001},{"$f":"O3*N3","v":1.0840000000000001},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11662857142857144},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S3*R3","v":1.0475000000000001},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.6499999999999994E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V3*U3","v":1.0475000000000001},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":18858.210353942399},{"$f":"IF(B4<=120,E4*O4,\"\")","v":2389.0980600000003},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":21247.308413942399},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":23518.548897492758},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":16102.156653472328},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":39620.705550965082},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":60868.013964907484},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":0.18258410496477886},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":0.14202007742391573},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":0.18258410496477886},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.83017886038472022},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.964785335262904},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.90312199999999998},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":44028.908306064761}]
[2026,94,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":186732.16588125005},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":174170.4769370447},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.054},{"$f":"K4*J4","v":1.1289},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.054},{"$f":"M4*L4","v":1.1289},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,6)+Sens","v":1.071},{"$f":"O4*N4","v":1.1772240000000003},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.12507142857142858},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S4*R4","v":1.0972562500000003},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.9200000000000002E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V4*U4","v":1.0972562500000003},null,19989.702975178945,2594.560493160001,22584.263468338948,null,25626.264728018323,17046.980279111067,42673.245007129386,null,65257.508475468334,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":0.1948429941138822},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":0.15413621631380459},0.1948429941138822,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.67860139620069604},0.9308107431383541,0.897702,null,null,37003.160308800063]
[2027,95,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":180955.11172500005},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":170630.11851357148},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.05},{"$f":"K5*J5","v":1.1898606},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},1.1898606,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,6)+Sens","v":1.06},1.2608069040000003,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13351428571428572},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S5*R5","v":1.1493759218750004},{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.1899999999999996E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.1493759218750004,null,21069.146935838609,2778.7742881743607,23847.921224012971,null,27769.028576339049,18023.257963511645,45792.286539850698,null,69640.207763863669,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":0.20732145554491913},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":0.1678594555063837},0.20732145554491913,0.54638066835509158,0.89803255488504985,0.89218399999999998,null,null,30486.101724345634]
[2028,96,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":175178.05756875005},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":167089.76009009825},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.048},1.2493536300000001,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},1.2493536300000001,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,6)+Sens","v":1.056},{"$f":"O6*N6","v":1.3364553182400003},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.14195714285714287},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.203971278164063,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.459999999999999E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.203971278164063,null,22122.604282630538,2945.5007454648226,25068.10502809536,null,29940.088710445507,19030.802333451687,48970.891043897194,null,74038.996071992558,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":0.22076153289767828},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":0.18372535531863596},0.22076153289767828,0.4331042329101083,0.86640863954177505,0.88624099999999995,null,null,24622.240088317292]
[2029,97,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.046},1.3093226042400001,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},1.3093226042400001,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.4112968160614403,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.2611599138768561,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.2611599138768561,null,23184.489288196804,3110.4487872108525,26294.938075407656,null,32131.719933103981,20069.287668883888,52201.007601987869,null,78495.945677395532,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":0.23480853755407582},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":0.20050096005150664},0.23480853755407582,0.33749147854839973,0.835898349774988,0.88002899999999995,null,null,19487.695693274392]
[2030,98,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.044},1.3695514440350403,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},1.3695514440350403,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},1.4917407345769422,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.3210650097860068,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.3210650097860068,null,24250.975795453862,3287.7443680818706,27538.720163535734,null,33657.976629926423,21022.578833155872,54680.555463082295,null,82219.275626618037,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":0.25021942144888037},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":0.21850116188605651},0.25021942144888037,0.25824559803348723,0.80646246963336998,0.87321499999999996,null,null,14952.434974593138]
[2031,99,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0429999999999999},1.429811707572582,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},1.429811707572582,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.5797534379169818,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.3838155977508422,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.3838155977508422,null,25318.01873045383,3481.721285798701,28799.74001625253,null,35256.73051984793,22021.151327730779,57277.881847578712,null,86077.621863831242,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":0.2662032449804258},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":0.23677241245024283},0.2662032449804258,0.19362753390182794,0.77806316414218046,0.866147,null,null,11232.174309577742]
[2032,100,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.4912936109982029,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.4912936109982029,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.6697993838782497,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.4495468386440074,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.4495468386440074,null,26406.693535863342,3680.179399089227,30086.872934952567,null,36931.42521954071,23067.156015797991,59998.581235338701,null,90085.454170291268,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":0.28323403266091135},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":0.25558397282097417},0.28323403266091135,0.14208325605960392,0.75066393067262949,0.85861600000000005,null,null,8249.7749087594621]
[2033,101,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.5539279426601276,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.5539279426601276,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.7649779487593098,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.5184003134795978,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.5184003134795978,null,27515.774664369605,3889.9496248373125,31405.724289206919,null,38685.667917468898,24162.845926548398,62848.513844017296,null,94254.238133224222,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":0.30113557447201111},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":0.27482191190971594},0.30113557447201111,0.10184044247224944,0.72422955202376216,0.85070000000000001,null,null,5913.8981370186875]
[2034,102,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.619192916251853,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.619192916251853,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.8655816918385904,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.5905243283698789,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.5905243283698789,null,28671.437200273132,4111.6767534530391,32783.11395372617,null,40523.237143548671,25310.58110805945,65833.818251608114,null,98616.932205334277,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.32022099788320557},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":0.29513173438434082},0.32022099788320557,7.1172662323884806E-2,0.69872605115654818,0.84226000000000001,null,null,4130.644425053817]
[2035,103,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.687199018734431,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.687199018734431,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.97191984827339,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.6660742339674484,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.6660742339674484,null,29875.637562684606,4346.0423283998625,34221.679891084466,null,42448.090907867241,26512.833710692277,68960.924618559511,null,103182.60450964398,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.33867481705912245},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":0.31504224839787931},0.33867481705912245,4.8381681372525985E-2,0.67412064752199541,0.83409999999999995,null,null,2807.005046990505]
[2036,104,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.7580613775212772,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.7580613775212772,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.0843192796249732,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.7452127600809024,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.7452127600809024,null,31130.414340317362,4593.766741118654,35724.181081436014,null,44464.375225990938,27772.193311950166,72236.568537941101,null,107960.74961937711,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.35711579783119263},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.33506866372502814},0.35711579783119263,3.1996024284672991E-2,0.65038171492715424,0.82594599999999996,null,null,1855.5894140026819]
[2037,105,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.8318999553771709,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.8318999553771709,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.2031254785635968,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.8281103661847455,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.8281103661847455,null,32437.891742610689,4855.6114453624177,37293.50318797311,null,46576.433049225518,29091.372494267802,75667.805543493319,null,112961.30873146643,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.37546643552978359},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.3551039496948547},0.37546643552978359,2.0569738544825782E-2,0.627478740884857,0.81783099999999997,null,null,1192.3975411960848]
[2038,106,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.9088397535030122,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.9088397535030122,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.3287036308417215,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.914945608578521,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.914945608578521,null,33800.283195800344,5132.3812977480748,38932.664493548422,null,48788.813619063731,30473.212687745523,79262.026306809246,null,118194.69080035767,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.394775821389935},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.37610153221936699},0.394775821389935,1.2846492133620447E-2,0.6053822873949416,0.80929300000000004,null,null,743.90592560579159]
[2039,107,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.9890110231501388,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.9890110231501388,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0489999999999999},2.4614397377996995,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.0059055249860012,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.0059055249860012,null,35219.895090023958,5424.9270317197152,40644.822121743673,null,51106.282265969268,31920.69029041344,83026.972556382709,null,123671.79467812637,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.41287442842239747},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.39595575868935462},0.41287442842239747,7.7750076495910958E-3,0.58406395310655246,0.80128999999999995,null,null,450.00942996056102]
[2040,108,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.0725494861224445,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.0725494861224445,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.5820502849518845,null,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.1011860374228366,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.1011860374228366,null,36699.130683804964,5690.7484562739801,42389.879140078941,null,53533.830673602817,33436.923079208085,86970.75375281091,null,129360.63289288984,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.43074604123681648},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.41557226660995394},0.43074604123681648,4.5649058102864041E-3,0.56349633681288225,0.79338699999999995,null,null,264.00377071505096]
[2041,109,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.1595965645395871,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.1595965645395871,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.6904963969198636,null,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.2009923742004216,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.2009923742004216,null,38240.49417252477,5929.7598914374876,44170.25406396226,null,56076.687630598957,35025.176925470478,91101.864556069428,null,135272.11862003169,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.44837834578108587},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.43489650791250745},0.44837834578108587,2.5985907038865936E-3,0.54365300223143487,0.78559000000000001,null,null,150.12876420657628]
[2042,110,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.2502996202502499,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.2502996202502499,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.8034972455904978,null,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.305539511974942,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.305539511974942,null,39846.594927770813,6178.8098068778618,46025.404734648677,null,58740.330293052415,36688.872829430329,95429.203122482751,null,141454.60785713143,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.46427823099484988},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.4553635579126265},0.46427823099484988,1.4334389027158151E-3,0.52450844402453922,0.778559,null,null,82.80189946851408]
[2043,111,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.3448122043007604,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.3448122043007604,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.9212441299052987,null,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.4150526387937519,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.4150526387937519,null,41520.151914737187,6438.3198187667322,47958.471733503917,null,61530.49598197241,38431.594288828273,99962.090270800691,null,147920.56200430461,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.47269972654832909},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.47269972654832909},0.47269972654832909,7.6792442472371769E-4,0.50603805501643917,0.77483500000000005,null,null,44.538894893302292]
[2044,112,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.4432943168813925,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.4432943168813925,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.0439363833613213,null,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.5297676391364554,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.5297676391364554,null,43263.998295156154,6708.7292511549349,49972.727546311085,null,64453.194541116107,40257.095017547617,104710.28955866373,null,154683.01710497483,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.478367537289904},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.478367537289904},0.478367537289904,4.0492675914703344E-4,0.48821809456482312,0.77232900000000004,null,null,23.617576230273823]
[2045,113,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.5459126781904109,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.5459126781904109,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.1717817114624971,null,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.6499316019954371,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.6499316019954371,null,45081.086223552709,6990.4958797034433,52071.582103256151,null,67514.721281819118,42169.307030881129,109684.02831270025,null,161755.61041595641,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.48448860642878122},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.48448860642878122},0.48448860642878122,2.1122294259108494E-4,0.47102565804613905,0.76962200000000003,null,null,12.385754859986847]
[2046,114,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.652841010674408,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.652841010674408,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.3049965433439219,null,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.7758033530902204,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.7758033530902204,null,46974.49184494192,7284.0967066509875,54258.588551592911,null,70721.670542705528,44172.349114847988,114894.01965755352,null,169152.60820914642,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.49285017227205913},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.49285017227205913},0.49285017227205913,1.0888783348934374E-4,0.45443864741547424,0.76592499999999997,null,null,6.4109082178179246]
[2047,115,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.7642603331227331,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.7642603331227331,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.4438063981643667,null,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.907654012362006,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.907654012362006,null,48947.420502429479,7590.0287683303286,56537.449270759811,null,74080.949893484052,46270.535697803265,120351.48559128732,null,176888.93486204714,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.5},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.5},0.5,5.5222445995789393E-5,0.43843574280315895,0.76276299999999997,null,null,3.2667197356412099]
[2048,116,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.8803592671138878,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.8803592671138878,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.5884462668872703,null,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.0457675779492015,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.0457675779492015,null,51003.212163531512,7908.8099766002033,58912.022140131718,null,77599.795013424548,48468.386143448923,126068.18115687347,null,184980.20329700518,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.5},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.5},0.5,2.7611222997894697E-5,0.42299637511158605,0.76276299999999997,null,null,1.6479239279671209]
[2049,117,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.0013343563326713,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.0013343563326713,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.04},3.7391610100965358,null,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.1904415379017887,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.1904415379017887,null,53145.34707439984,8240.979995617412,61386.327070017251,null,81285.785276562223,50770.634485262752,132056.41976182497,null,193442.74683184223,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.5},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.5},0.5,1.3805611498947348E-5,0.40810069957702466,0.76276299999999997,null,null,0.83131392583334174]
[2050,118,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.1273903992986436,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.1273903992986436,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},3.8887274505003973,null,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.3419875109521242,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.3419875109521242,null,55377.451651524636,8570.6191954421083,63948.070846966744,null,85146.86007719893,53182.239623312744,138329.09970051167,null,202277.17054747842,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.5},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.5},0.5,6.9028057494736742E-6,0.39372957026244543,0.76276299999999997,null,null,0.41933409310544639]
[2051,119,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.2587407960691865,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.2587407960691865,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.0403878210699125,null,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.5007319177223506,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.5007319177223506,null,57703.304620888666,8904.87334406435,66608.177964953022,null,89191.335930865898,55708.396005420102,144899.731936286,null,211507.90990123904,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.5},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.5},0.5,3.4514028747368371E-6,0.37986451544857253,0.76276299999999997,null,null,0.2115147287473792]
[2052,120,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.3956079095040925,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.3956079095040925,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.1979629460916383,null,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.6670166838141625,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.6670166838141625,null,60126.843414965995,9252.1634044828588,69379.006819448856,null,93427.924387582039,58354.54481567756,151782.46920325959,null,221161.47602270846,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":1},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":1},1,1.7257014373684185E-6,0.36648771389153162,0.54166700000000001,null,null,7.5764705314716768E-2]
[2053,121,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.5382234417032645,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.5382234417032645,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.3616835009892121,null,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.8411999762953357,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.8411999762953357,null,"","","",null,"","","",null,"",null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":""},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":""},"","","","",null,null,""]
[2054,122,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.6868288262548017,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.6868288262548017,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.5317891575277907,null,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.0236569751693647,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.0236569751693647,null,"","","",null,"","","",null,"",null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":""},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":""},"","","","",null,null,""]
[2055,123,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.8416756369575036,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.8416756369575036,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.7085289346713743,null,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.21478068148991,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.21478068148991,null,"","","",null,"","","",null,"",null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":""},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":""},"","","","",null,null,""]
[2056,124,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.0030260137097189,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.0030260137097189,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.8921615631235573,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.4149827638606816,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.4149827638606816,null,"","","",null,"","","",null,"",null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":""},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":""},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":""},"","",{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":""},null,null,""]
[{"$f":"1+A35","v":2057},{"$f":"1+B35","v":125},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.1711531062855274,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.1711531062855274,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.0829558640853758,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.6246944451440646,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.6246944451440646,null,"","","",null,"","","",null,"",null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":""},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":""},"","",{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":""},"",null,null,""]
[2058,126,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.3463415367495193,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.3463415367495193,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.2811911427847047,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.8443674312884077,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.8443674312884077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":""},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":""},"","","","",null,null,""]
[2059,127,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.5288878812929996,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.5288878812929996,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.038},5.487157597353308,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.0744748842746077,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.0744748842746077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":""},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":""},"","","","",null,null,""]
[2060,128,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.7191011723073055,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.7191011723073055,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.038},5.695669586052734,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.3155124412776518,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.3155124412776518,null,"","","",null,"","","",null,"",null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":""},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":""},"","","","",null,null,""]
[2061,129,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.9173034215442124,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.9173034215442124,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.038},5.9121050303227385,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.5679992822383406,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.5679992822383406,null,"","","",null,"","","",null,"",null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":""},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":""},"","","","",null,null,""]
[2062,130,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.1238301652490694,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.1238301652490694,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.1367650214750027,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.8324792481446623,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.8324792481446623,null,"","","",null,"","","",null,"",null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":""},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":""},"","","","",null,null,""]
[2063,131,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.3390310321895305,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.3390310321895305,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.3699620922910531,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.1095220124315341,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.1095220124315341,null,"","","",null,"","","",null,"",null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":""},"","","","",null,null,""]
[2064,132,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.5632703355414908,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.5632703355414908,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.6120206517981135,null,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.3997243080220327,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.3997243080220327,null,"","","",null,"","","",null,"",null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:F,6)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,2))^($A43-$A$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:G,7)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,3))^($A43-$A$3),\"\")","v":""},"","","","",null,null,""]
[2065,133,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0409999999999999},5.7969276896342334,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0409999999999999},5.7969276896342334,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.8632774365664417,null,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.7037112126530802,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.7037112126530802,null,"","","",null,"","","",null,"",null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:F,6)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,2))^($A44-$A$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:G,7)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,3))^($A44-$A$3),\"\")","v":""},"","","","",null,null,""]
[2066,134,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0409999999999999},6.034601724909237,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0409999999999999},6.034601724909237,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.1240819791559664,null,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.0221374952541025,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.0221374952541025,null,"","","",null,"","","",null,"",null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:F,6)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,2))^($A45-$A$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:G,7)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,3))^($A45-$A$3),\"\")","v":""},"","","","",null,null,""]
[2067,135,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.04},6.2820203956305152,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.04},6.2820203956305152,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.3947970943638932,null,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.3556890262786734,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.3556890262786734,null,"","","",null,"","","",null,"",null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:F,6)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,2))^($A46-$A$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:G,7)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,3))^($A46-$A$3),\"\")","v":""},"","","","",null,null,""]
[2068,136,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.04},6.5333012114557363,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.04},6.5333012114557363,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.6757993839497214,null,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.705084255026911,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.705084255026911,null,"","","",null,"","","",null,"",null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:F,6)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,2))^($A47-$A$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:G,7)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,3))^($A47-$A$3),\"\")","v":""},"","","","",null,null,""]
[2069,137,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},6.7946332599139661,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},6.7946332599139661,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.9674797605398107,null,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.0710757571406901,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.0710757571406901,null,"","","",null,"","","",null,"",null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:F,6)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,2))^($A48-$A$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:G,7)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,3))^($A48-$A$3),\"\")","v":""},"","","","",null,null,""]
[2070,138,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},7.0596239570506105,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},7.0596239570506105,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.2702439914403243,null,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.4544518556048729,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.4544518556048729,null,"","","",null,"","","",null,"",null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:F,6)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,2))^($A49-$A$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:G,7)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,3))^($A49-$A$3),\"\")","v":""},"","","","",null,null,""]
[2071,139,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},7.334949291375584,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},7.334949291375584,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.5845132631150562,null,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.8560383187461049,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.8560383187461049,null,"","","",null,"","","",null,"",null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:F,6)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,2))^($A50-$A$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:G,7)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,3))^($A50-$A$3),\"\")","v":""},"","","","",null,null,""]
[2072,140,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},7.6210123137392314,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},7.6210123137392314,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.9107247671134289,null,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},9.2767001388865467,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},9.2767001388865467,null,"","","",null,"","","",null,"",null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:F,6)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,2))^($A51-$A$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:G,7)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,3))^($A51-$A$3),\"\")","v":""},"","","","",null,null,""]
[2073,141,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},7.9106107816613225,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},7.9106107816613225,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.2493323082637389,null,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},9.7173433954836579,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},9.7173433954836579,null,"","","",null,"","","",null,"",null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:F,6)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,2))^($A52-$A$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:G,7)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,3))^($A52-$A$3),\"\")","v":""},"","","","",null,null,""]
[2074,142,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.2112139913644526,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.2112139913644526,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.6008069359777615,null,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},10.178917206769132,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},10.178917206769132,null,"","","",null,"","","",null,"",null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:F,6)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,2))^($A53-$A$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:G,7)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,3))^($A53-$A$3),\"\")","v":""},"","","","",null,null,""]
[2075,143,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.5232401230363024,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.5232401230363024,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.965637599544916,null,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},10.662415774090666,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},10.662415774090666,null,"","","",null,"","","",null,"",null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:F,6)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,2))^($A54-$A$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:G,7)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,3))^($A54-$A$3),\"\")","v":""},"","","","",null,null,""]
[2076,144,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.8471232477116821,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.8471232477116821,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.038},10.344331828327624,null,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},11.168880523359974,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},11.168880523359974,null,"","","",null,"","","",null,"",null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:F,6)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,2))^($A55-$A$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:G,7)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,3))^($A55-$A$3),\"\")","v":""},"","","","",null,null,""]
[2077,145,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.1833139311247258,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.1833139311247258,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.038},10.737416437804074,null,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},11.699402348219573,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},11.699402348219573,null,"","","",null,"","","",null,"",null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:F,6)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,2))^($A56-$A$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:G,7)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,3))^($A56-$A$3),\"\")","v":""},"","","","",null,null,""]
[2078,146,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.5322798605074652,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.5322798605074652,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.038},11.145438262440628,null,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},12.255123959760004,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},12.255123959760004,null,"","","",null,"","","",null,"",null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:F,6)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,2))^($A57-$A$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:G,7)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,3))^($A57-$A$3),\"\")","v":""},"","","","",null,null,""]
[2079,147,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.8945064952067501,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.8945064952067501,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.038},11.568964916413371,null,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},12.837242347848605,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},12.837242347848605,null,"","","",null,"","","",null,"",null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:F,6)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,2))^($A58-$A$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:G,7)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,3))^($A58-$A$3),\"\")","v":""},"","","","",null,null,""]
[2080,148,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},10.270497742024608,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},10.270497742024608,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.038},12.00858558323708,null,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},13.447011359371414,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},13.447011359371414,null,"","","",null,"","","",null,"",null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:F,6)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,2))^($A59-$A$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:G,7)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,3))^($A59-$A$3),\"\")","v":""},"","","","",null,null,""]
[2081,149,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},10.660776656221543,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},10.660776656221543,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.038},12.464911835400089,null,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},14.085744398941557,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},14.085744398941557,null,"","","",null,"","","",null,"",null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:F,6)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,2))^($A60-$A$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:G,7)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,3))^($A60-$A$3),\"\")","v":""},"","","","",null,null,""]
[2082,150,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},11.065886169157961,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},11.065886169157961,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.038},12.938578485145293,null,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},14.754817257891283,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},14.754817257891283,null,"","","",null,"","","",null,"",null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:F,6)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,2))^($A61-$A$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:G,7)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,3))^($A61-$A$3),\"\")","v":""},"","","","",null,null,""]
[2083,151,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},11.486389843585965,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},11.486389843585965,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.038},13.430244467580813,null,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},15.455671077641121,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},15.455671077641121,null,"","","",null,"","","",null,"",null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:F,6)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,2))^($A62-$A$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:G,7)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,3))^($A62-$A$3),\"\")","v":""},"","","","",null,null,""]
[2084,152,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},11.922872657642232,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},11.922872657642232,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.038},13.940593757348884,null,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},16.189815453829077,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},16.189815453829077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:F,6)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,2))^($A63-$A$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:G,7)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,3))^($A63-$A$3),\"\")","v":""},"","","","",null,null,""]
[2085,153,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},12.375941818632638,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},12.375941818632638,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.038},14.470336320128142,null,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},16.958831687885958,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},16.958831687885958,null,"","","",null,"","","",null,"",null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:F,6)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,2))^($A64-$A$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:G,7)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,3))^($A64-$A$3),\"\")","v":""},"","","","",null,null,""]
[2086,154,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},12.846227607740678,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},12.846227607740678,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.038},15.020209100293012,null,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},17.764376193060542,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},17.764376193060542,null,"","","",null,"","","",null,"",null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:F,6)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,2))^($A65-$A$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:G,7)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,3))^($A65-$A$3),\"\")","v":""},"","","","",null,null,""]
[2087,155,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},13.334384256834824,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},13.334384256834824,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.038},15.590977046104147,null,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},18.608184062230919,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},18.608184062230919,null,"","","",null,"","","",null,"",null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:F,6)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,2))^($A66-$A$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:G,7)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,3))^($A66-$A$3),\"\")","v":""},"","","","",null,null,""]
[2088,156,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},13.841090858594548,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},13.841090858594548,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.038},16.183434173856106,null,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},19.49207280518689,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},19.49207280518689,null,"","","",null,"","","",null,"",null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:F,6)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,2))^($A67-$A$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:G,7)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,3))^($A67-$A$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AH67+(1-PCTMALE)*AI67),\"\")","v":""},"","",{"$f":"IF(AJ67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ67),6))","v":""},null,null,""]
[{"$f":"1+A67","v":2089},{"$f":"1+B67","v":157},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},14.367052311221141,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},14.367052311221141,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.0369999999999999},16.798404672462638,null,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},20.417946263433269,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},20.417946263433269,null,{"$f":"IF(B68<=120,IF(B68<65,D68*K68,D68*M68),\"\")","v":""},{"$f":"IF(B68<=120,E68*O68,\"\")","v":""},{"$f":"IF(B68<=120,X68+Y68,\"\")","v":""},null,{"$f":"IF(B68<=120,G68*Q68*S68,\"\")","v":""},{"$f":"IF(B68<=120,H68*T68*V68,\"\")","v":""},{"$f":"IF(B68<=120,AB68+AC68,\"\")","v":""},null,{"$f":"IF(B68<=120,Z68+AD68, \"\")","v":""},null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:F,6)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,2))^($A68-$A$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:G,7)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,3))^($A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AL67/(1+IntRt),\"\")","v":""},"",null,null,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2090,158,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},{"$f":"K68*J68","v":14.913000299047544},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},14.913000299047544,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.036},{"$f":"O68*N68","v":17.419945645343756},null,{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S68*R68","v":21.387798710946353},{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V68*U68","v":21.387798710946353},null,"","","",null,"","","",null,"",null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:F,6)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,2))^($A69-$A$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:G,7)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,3))^($A69-$A$3),\"\")","v":""},"",{"$f":"IF(B69<121,AK68*(1-AJ68),\"\")","v":""},"","",null,null,""]
[2091,159,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},15.479694310411352,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},15.479694310411352,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.036},18.047063688576131,null,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},22.403719149716306,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},22.403719149716306,null,"","","",null,"","","",null,"",null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:F,6)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,2))^($A70-$A$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:G,7)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,3))^($A70-$A$3),\"\")","v":""},"","","","",null,null,""]
[2092,160,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},16.067922694206985,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},16.067922694206985,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.036},18.696757981364872,null,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},23.467895809327832,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},23.467895809327832,null,"","","",null,"","","",null,"",null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:F,6)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,2))^($A71-$A$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:G,7)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,3))^($A71-$A$3),\"\")","v":""},"","","","",null,null,""]
[2093,161,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},16.678503756586849,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},16.678503756586849,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.036},19.369841268694007,null,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},24.582620860270907,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},24.582620860270907,null,"","","",null,"","","",null,"",null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:F,6)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,2))^($A72-$A$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:G,7)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,3))^($A72-$A$3),\"\")","v":""},"","","","",null,null,""]
[2094,162,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},17.312286899337149,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},17.312286899337149,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.036},20.067155554366991,null,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},25.750295351133779,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},25.750295351133779,null,"","","",null,"","","",null,"",null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:F,6)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,2))^($A73-$A$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:G,7)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,3))^($A73-$A$3),\"\")","v":""},"","","","",null,null,""]
[2095,163,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},17.970153801511962,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},17.970153801511962,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.036},20.789573154324202,null,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},26.973434380312636,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},26.973434380312636,null,"","","",null,"","","",null,"",null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:F,6)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,2))^($A74-$A$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:G,7)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,3))^($A74-$A$3),\"\")","v":""},"","","","",null,null,""]
[2096,164,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},18.653019645969419,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},18.653019645969419,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.036},21.537997787879874,null,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},28.254672513377489,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},28.254672513377489,null,"","","",null,"","","",null,"",null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:F,6)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,2))^($A75-$A$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:G,7)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,3))^($A75-$A$3),\"\")","v":""},"","","","",null,null,""]
[2097,165,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},19.361834392516258,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},19.361834392516258,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.036},22.313365708243552,null,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},29.596769457762921,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},29.596769457762921,null,"","","",null,"","","",null,"",null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:F,6)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,2))^($A76-$A$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:G,7)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,3))^($A76-$A$3),\"\")","v":""},"","","","",null,null,""]
[2098,166,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},20.097584099431877,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},20.097584099431877,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.036},23.116646873740322,null,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},31.002616007006662,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},31.002616007006662,null,"","","",null,"","","",null,"",null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:F,6)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,2))^($A77-$A$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:G,7)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,3))^($A77-$A$3),\"\")","v":""},"","","","",null,null,""]
[2099,167,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},20.861292295210291,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},20.861292295210291,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.036},23.948846161194975,null,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},32.47524026733948,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},32.47524026733948,null,"","","",null,"","","",null,"",null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:F,6)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,2))^($A78-$A$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:G,7)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,3))^($A78-$A$3),\"\")","v":""},"","","","",null,null,""]
[2100,168,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},21.654021402428281,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},21.654021402428281,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.036},24.811004622997995,null,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},34.017814180038108,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},34.017814180038108,null,"","","",null,"","","",null,"",null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:F,6)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,2))^($A79-$A$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:G,7)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,3))^($A79-$A$3),\"\")","v":""},"","","","",null,null,""]
[2101,169,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},22.476874215720557,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},22.476874215720557,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.036},25.704200789425922,null,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},35.633660353589924,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},35.633660353589924,null,"","","",null,"","","",null,"",null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:F,6)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,2))^($A80-$A$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:G,7)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,3))^($A80-$A$3),\"\")","v":""},"","","","",null,null,""]
[2102,170,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},23.330995435917938,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},23.330995435917938,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.036},26.629552017845256,null,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},37.326259220385452,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},37.326259220385452,null,"","","",null,"","","",null,"",null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:F,6)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,2))^($A81-$A$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:G,7)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,3))^($A81-$A$3),\"\")","v":""},"","","","",null,null,""]
[2103,171,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},24.217573262482819,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},24.217573262482819,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.036},27.588215890487685,null,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},39.099256533353767,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},39.099256533353767,null,"","","",null,"","","",null,"",null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:F,6)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,2))^($A82-$A$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:G,7)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,3))^($A82-$A$3),\"\")","v":""},"","","","",null,null,""]
[2104,172,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},25.137841046457169,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},25.137841046457169,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.036},28.581391662545244,null,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},40.956471218688073,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},40.956471218688073,null,"","","",null,"","","",null,"",null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:F,6)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,2))^($A83-$A$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:G,7)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,3))^($A83-$A$3),\"\")","v":""},"","","","",null,null,""]
[2105,173,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},26.093079006222542,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},26.093079006222542,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.036},29.610321762396872,null,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},42.901903601575761,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},42.901903601575761,null,"","","",null,"","","",null,"",null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:F,6)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,2))^($A84-$A$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:G,7)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,3))^($A84-$A$3),\"\")","v":""},"","","","",null,null,""]
[2106,174,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},27.084616008459001,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},27.084616008459001,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.036},30.67629334584316,null,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},44.939744022650615,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},44.939744022650615,null,"","","",null,"","","",null,"",null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:F,6)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,2))^($A85-$A$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:G,7)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,3))^($A85-$A$3),\"\")","v":""},"","","","",null,null,""]
[2107,175,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},28.113831416780442,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},28.113831416780442,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.036},31.780639906293516,null,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},47.074381863726522,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},47.074381863726522,null,"","","",null,"","","",null,"",null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:F,6)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,2))^($A86-$A$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:G,7)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,3))^($A86-$A$3),\"\")","v":""},"","","","",null,null,""]
[2108,176,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},29.182157010618099,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},29.182157010618099,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.036},32.924742942920084,null,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},49.310415002253535,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},49.310415002253535,null,"","","",null,"","","",null,"",null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:F,6)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,2))^($A87-$A$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:G,7)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,3))^($A87-$A$3),\"\")","v":""},"","","","",null,null,""]
[2109,177,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},30.291078977021588,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},30.291078977021588,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.036},34.110033688865208,null,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},51.652659714860583,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},51.652659714860583,null,"","","",null,"","","",null,"",null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:F,6)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,2))^($A88-$A$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:G,7)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,3))^($A88-$A$3),\"\")","v":""},"","","","",null,null,""]
[2110,178,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},31.442139978148408,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},31.442139978148408,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.036},35.337994901664359,null,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},54.106161051316462,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},54.106161051316462,null,"","","",null,"","","",null,"",null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:F,6)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,2))^($A89-$A$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:G,7)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,3))^($A89-$A$3),\"\")","v":""},"","","","",null,null,""]
[2111,179,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},32.636941297318046,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},32.636941297318046,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.036},36.610162718124279,null,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},56.676203701253996,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},56.676203701253996,null,"","","",null,"","","",null,"",null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:F,6)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,2))^($A90-$A$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:G,7)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,3))^($A90-$A$3),\"\")","v":""},"","","","",null,null,""]
[2112,180,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},33.87714506661613,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},33.87714506661613,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.036},37.928128575976757,null,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},59.368323377063568,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},59.368323377063568,null,"","","",null,"","","",null,"",null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:F,6)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,2))^($A91-$A$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:G,7)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,3))^($A91-$A$3),\"\")","v":""},"","","","",null,null,""]
[2113,181,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":163549.40166662502},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},35.164476579147546,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},35.164476579147546,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.036},39.293541204711921,null,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},62.188318737474091,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},62.188318737474091,null,"","","",null,"","","",null,"",null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:F,6)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,2))^($A92-$A$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:G,7)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,3))^($A92-$A$3),\"\")","v":""},"","","","",null,null,""]
[2114,182,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":17707.23976896},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2203.9650000000001},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":169401.00341250005},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":163549.40166662502},null,null,36.500726689155151,null,36.500726689155151,null,40.708108688081552,null,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},null,65.142263877504121,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},null,65.142263877504121,null,"","","",null,"","","",null,"",null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:F,6)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,2))^($A93-$A$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:G,7)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,3))^($A93-$A$3),\"\")","v":""},"","","","",null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP3:AP93)","v":259138.63073918622},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":0},"Aggregate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96","v":0}]

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

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,{"$f":"ToolYear - 1 & \" Discount\"","v":"2023 Discount"},3.6499999999999998E-2,null,null,"MP-2017 Ultimate",null,null,"Medical","Medicare ","LTC Inst.","LTC Non-",null,"Mortality","Mortality"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,{"$f":"ToolYear & \" Discount\"","v":"2024 Discount"},3.9300000000000002E-2,null,"Age","Male","Female",null,"Cost","Cost","Cost","Inst. Cost",null,"Male","Female"]
[20,{"$f":"R3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},{"$f":"W3*(1-O3)^(ToolYear-MortBaseYear)","v":8.1227733493899454E-4},{"$f":"X3*(1-P3)^(ToolYear-MortBaseYear)","v":2.9971730540529742E-4},0,0,null,null,null,null,20,0.01,0.01,null,0,0,0,0,null,9.3499999999999996E-4,3.4499999999999998E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"R4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.3399598025821902E-4,3.17092221660677E-4,0,0,null,null,"Int Rt",null,21,0.01,0.01,null,0,0,0,0,null,9.6000000000000002E-4,3.6499999999999998E-4,null,"Mortality Assumption"]
[22,{"$f":"R5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.3399598025821902E-4,3.3012340885221173E-4,0,0,null,null,3.6499999999999998E-2,null,22,0.01,0.01,null,0,0,0,0,null,9.6000000000000002E-4,3.8000000000000002E-4,null,"Medical, Medicare, and LTC Costs"]
[23,{"$f":"R6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.2530852213052921E-4,3.3881086697990143E-4,0,0,null,null,null,null,23,0.01,0.01,null,0,0,0,0,null,9.5E-4,3.8999999999999999E-4,null,"LTC Probabilities"]
[24,{"$f":"R7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.2096479306668435E-4,3.5184205417143611E-4,0,0,null,null,"Sens",null,24,0.01,0.01,null,0,0,0,0,null,9.4499999999999998E-4,4.0499999999999998E-4,null,"Discount Rate"]
[25,{"$f":"R8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.2096479306668435E-4,3.6921697042681568E-4,0,0,null,null,0,null,25,0.01,0.01,null,0,0,0,0,null,9.4499999999999998E-4,4.2499999999999998E-4,null,"2022 Milliman Letter"]
[26,{"$f":"R9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.3833970932206388E-4,3.9962307387372993E-4,0,0,null,null,null,null,26,0.01,0.01,null,0,0,0,0,null,9.6500000000000004E-4,4.6000000000000001E-4]
[27,{"$f":"R10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.557146255774434E-4,4.2134171919295437E-4,0,0,null,null,"ExFlg",null,27,0.01,0.01,null,0,0,0,0,null,9.8499999999999998E-4,4.8499999999999997E-4]
[28,{"$f":"R11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.7308954183282304E-4,4.5174782263986867E-4,0,0,null,null,0,null,28,0.01,0.01,null,0,0,0,0,null,1.005E-3,5.2000000000000006E-4]
[29,{"$f":"R12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.9480818715204752E-4,4.8215392608678287E-4,0,0,null,null,null,null,29,0.01,0.01,null,0,0,0,0,null,1.0300000000000001E-3,5.5500000000000005E-4]
[30,{"$f":"R13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.1218310340742694E-4,5.0821630046985226E-4,0,0,null,null,"Valuation Year",null,30,0.01,0.01,null,0,0,0,0,null,1.0499999999999999E-3,5.8500000000000002E-4]
[31,{"$f":"R14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.3390174872665143E-4,5.4296613298061131E-4,0,0,null,null,2022,null,31,0.01,0.01,null,0,0,0,0,null,1.075E-3,6.2500000000000001E-4]
[32,{"$f":"R15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.5562039404587581E-4,5.7771596549137047E-4,0,0,null,null,null,null,32,0.01,0.01,null,0,0,0,0,null,1.0999999999999998E-3,6.6500000000000001E-4]
[33,{"$f":"R16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.773390393651004E-4,6.1246579800212963E-4,0,0,null,null,"Tool Year",null,33,0.01,0.01,null,0,0,0,0,null,1.1250000000000001E-3,7.0500000000000001E-4]
[34,{"$f":"R17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.0034014137481697E-3,6.5590308864057849E-4,0,0,null,null,2024,null,34,0.01,0.01,null,0,0,0,0,null,1.155E-3,7.5500000000000003E-4]
[35,{"$f":"R18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.0338075171950839E-3,6.9499665021518239E-4,0,0,null,null,null,null,35,0.01,0.01,null,0,0,0,0,null,1.1900000000000001E-3,7.9999999999999993E-4]
[36,{"$f":"R19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.068557349705843E-3,7.4277766991747622E-4,0,0,null,null,"Mortality Base",null,36,0.01,0.01,null,0,0,0,0,null,1.23E-3,8.5499999999999997E-4]
[37,{"$f":"R20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.1076509112804471E-3,7.9055868961977005E-4,0,0,null,null,2010,null,37,0.01,0.01,null,0,0,0,0,null,1.2750000000000001E-3,9.1E-4]
[38,{"$f":"R21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.1554319309827409E-3,8.3833970932206377E-4,0,0,null,null,null,null,38,0.01,0.01,null,0,0,0,0,null,1.33E-3,9.6499999999999993E-4]
[39,{"$f":"R22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.2119004088127245E-3,8.9480818715204752E-4,0,0,null,null,null,null,39,0.01,0.01,null,0,0,0,0,null,1.395E-3,1.0300000000000001E-3]
[40,{"$f":"R23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.2727126157065529E-3,9.5562039404587602E-4,0,0,null,null,null,null,40,0.01,0.01,null,0,0,0,0,null,1.4649999999999999E-3,1.1000000000000001E-3]
[41,{"$f":"R24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.346556009791916E-3,1.0207763300035494E-3,0,0,null,null,null,null,41,0.01,0.01,null,0,0,0,0,null,1.5499999999999999E-3,1.175E-3]
[42,{"$f":"R25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.4290868620049689E-3,1.0902759950250675E-3,0,0,null,null,null,null,42,0.01,0.01,null,0,0,0,0,null,1.645E-3,1.255E-3]
[43,{"$f":"R26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.5203051723457115E-3,1.1597756600465858E-3,0,0,null,null,null,null,43,0.01,0.01,null,0,0,0,0,null,1.7499999999999998E-3,1.335E-3]
[44,{"$f":"R27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.620210940814144E-3,1.2379627831957938E-3,0,0,null,null,null,null,44,0.01,0.01,null,0,0,0,0,null,1.8649999999999999E-3,1.4250000000000001E-3]
[45,{"$f":"R28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.7374916255379561E-3,1.476867881707263E-3,0,0,null,null,null,null,45,0.01,0.01,null,0,0,0,0,null,2E-3,1.7000000000000001E-3]
[46,{"$f":"R29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.2457079260078086E-3,1.5941485664310747E-3,0,0,null,null,null,null,46,0.01,0.01,null,0,0,0,0,null,2.5850000000000001E-3,1.8349999999999998E-3]
[47,{"$f":"R30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.4324882757531387E-3,1.7288041674102664E-3,0,0,null,null,null,null,47,0.01,0.01,null,0,0,0,0,null,2.8E-3,1.99E-3]
[48,{"$f":"R31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.636643541753849E-3,1.8634597683894582E-3,0,0,null,null,null,null,48,0.01,0.01,null,0,0,0,0,null,3.0350000000000004E-3,2.1450000000000002E-3]
[49,{"$f":"R32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.853829994946093E-3,2.019834014687874E-3,0,0,null,null,null,null,49,0.01,0.01,null,0,0,0,0,null,3.2849999999999997E-3,2.3249999999999998E-3]
[50,{"$f":"R33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.0840476353298724E-3,2.1848957191139798E-3,0,0,null,null,null,null,50,0.01,0.01,null,0,0,0,0,null,3.5500000000000002E-3,2.5149999999999999E-3]
[51,{"$f":"R34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.3099215466498065E-3,2.4324882757531391E-3,0,0,null,null,null,null,51,0.01,0.01,null,0,0,0,0,null,3.81E-3,2.8000000000000004E-3]
[52,{"$f":"R35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},{"$f":"W35*(1-O35)^(ToolYear-MortBaseYear)","v":3.5444829160974308E-3},{"$f":"X35*(1-P35)^(ToolYear-MortBaseYear)","v":2.7061432067753671E-3},0,0,null,null,null,null,52,0.01,0.01,null,0,0,0,0,null,4.0800000000000003E-3,3.1150000000000001E-3]
[{"$f":"1+A35","v":53},{"$f":"R36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.7833880146089E-3,3.0145479703083539E-3,0,0,null,null,null,null,53,0.01,0.01,null,0,0,0,0,null,4.3550000000000004E-3,3.47E-3]
[54,{"$f":"R37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.0440117584395934E-3,3.3490151082244107E-3,0,0,null,null,null,null,54,0.01,0.01,null,0,0,0,0,null,4.6550000000000003E-3,3.8549999999999999E-3]
[55,{"$f":"R38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.3220104185256666E-3,3.7182320786512263E-3,0,0,null,null,null,null,55,0.01,0.01,null,0,0,0,0,null,4.9750000000000003E-3,4.28E-3]
[56,{"$f":"R39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.6391026401863432E-3,4.1221988815888016E-3,0,0,null,null,null,null,56,0.01,0.01,null,0,0,0,0,null,5.3400000000000001E-3,4.7450000000000001E-3]
[57,{"$f":"R40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.0039758815493135E-3,4.5652592461009802E-3,0,0,null,null,null,null,57,0.01,0.01,null,0,0,0,0,null,5.7599999999999995E-3,5.2550000000000001E-3]
[58,{"$f":"R41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.4296613298061135E-3,5.0343819849962279E-3,0,0,null,null,null,null,58,0.01,0.01,null,0,0,0,0,null,6.2500000000000003E-3,5.7949999999999998E-3]
[59,{"$f":"R42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.9248464430844304E-3,5.53391082733839E-3,0,0,null,null,null,null,59,0.01,0.01,null,0,0,0,0,null,6.8199999999999997E-3,6.3699999999999998E-3]
[60,{"$f":"R43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},6.4895312213842657E-3,6.046470856872088E-3,0,0,null,null,null,null,60,0.01,0.01,null,0,0,0,0,null,7.4699999999999992E-3,6.96E-3]
[61,{"$f":"R44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},7.1237156647056196E-3,6.5937807189165431E-3,0,0,null,null,null,null,61,0.01,0.01,null,0,0,0,0,null,8.199999999999999E-3,7.5899999999999995E-3]
[62,{"$f":"R45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},7.8230560439846494E-3,7.1628092262802237E-3,0,0,null,null,null,null,62,0.01,0.01,null,0,0,0,0,null,9.0050000000000009E-3,8.2449999999999989E-3]
[63,{"$f":"R46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.5745211720298139E-3,7.7709312952185094E-3,0,0,null,null,null,null,63,0.01,0.01,null,0,0,0,0,null,9.8700000000000003E-3,8.9449999999999998E-3]
[64,{"$f":"R47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.373767319777274E-3,8.4355218419867768E-3,0,0,null,null,null,null,64,0.01,0.01,null,0,0,0,0,null,1.0790000000000001E-2,9.7099999999999999E-3]
[65,{"$f":"R48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14712.539587199999},{"$f":"S48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":237506.75834464293},{"$f":"U48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":191038.60667334826},1.0238169403482407E-2,9.1782995119042542E-3,2.2571428571428573E-3,6.8999999999999999E-3,null,null,null,null,65,0.01,0.01,null,13057.199999999999,2010,216455.14285714287,174105.73571428572,null,1.1785E-2,1.0565E-2]
[66,{"$f":"R49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15064.769764800001},{"$f":"S49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":236656.07124910719},{"$f":"U49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":192067.15116946434},1.1185102339400593E-2,1.0012295492162473E-2,2.5428571428571427E-3,7.4999999999999997E-3,null,null,null,null,66,0.01,0.01,null,13369.800000000001,2010,215679.85714285713,175043.11428571428,null,1.2875000000000001E-2,1.1525000000000001E-2]
[67,{"$f":"R50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15425.51836896},{"$f":"S50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":235805.38415357147},{"$f":"U50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":193095.6956655804},1.2227597314723367E-2,1.0941853511825278E-2,2.8285714285714286E-3,8.0999999999999996E-3,null,null,null,null,67,0.01,0.01,null,13689.96,2010,214904.57142857142,175980.49285714285,null,1.4075000000000001E-2,1.2594999999999999E-2]
[68,{"$f":"R51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15794.78539968},{"$f":"S51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":234954.69705803576},{"$f":"U51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":194124.24016169648},1.3413435349153022E-2,1.1988692216211898E-2,3.1142857142857144E-3,8.6999999999999994E-3,null,null,null,null,68,0.01,0.01,null,14017.68,2010,214129.28571428571,176917.87142857144,null,1.5440000000000001E-2,1.38E-2]
[69,{"$f":"R52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16172.841283199999},{"$f":"S52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":234104.00996250004},{"$f":"U52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":195152.78465781256},1.4777366275200316E-2,1.3174530250641551E-2,3.3999999999999998E-3,9.2999999999999992E-3,null,null,null,null,69,0.01,0.01,null,14353.199999999999,2010,213354,177855.25,null,1.7009999999999997E-2,1.5164999999999998E-2]
[70,{"$f":"R53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16560.091658880003},{"$f":"S53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":233405.68473482147},{"$f":"U53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":195889.00598134825},1.6349796196312168E-2,1.4521086260433469E-2,4.5999999999999999E-3,1.0714285714285713E-2,null,null,null,null,70,0.01,0.01,null,14696.880000000001,2010,212717.57142857142,178526.2157142857,null,1.882E-2,1.6715000000000001E-2]
[71,{"$f":"R54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16956.53652672},{"$f":"S54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":232707.35950714292},{"$f":"U54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":196625.22730488397},1.8143756299680108E-2,1.6054422619970716E-2,5.7999999999999996E-3,1.2128571428571428E-2,null,null,null,null,71,0.01,0.01,null,15048.72,2010,212081.14285714287,179197.18142857144,null,2.0885000000000001E-2,1.848E-2]
[72,{"$f":"R55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17362.446312960001},{"$f":"S55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":232009.03427946434},{"$f":"U55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":197361.44862841969},2.0193996417814896E-2,1.7800601703636364E-2,6.9999999999999993E-3,1.3542857142857141E-2,null,null,null,null,72,0.01,0.01,null,15408.96,2010,211444.71428571429,179868.14714285714,null,2.3245000000000002E-2,2.0490000000000001E-2]
[73,{"$f":"R56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17729.955573119998},{"$f":"S56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231310.70905178576},{"$f":"U56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":198097.66995195541},2.2504860279780377E-2,1.9785685885813475E-2,8.199999999999999E-3,1.4957142857142856E-2,null,null,null,null,73,0.01,0.01,null,15735.119999999999,2010,210808.28571428571,180539.11285714287,null,2.5905000000000001E-2,2.2775E-2]
[74,{"$f":"R57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18105.307194239998},{"$f":"S57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230612.38382410718},{"$f":"U57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":198833.89127549113},2.5093722801831933E-2,2.2031393811821287E-2,9.3999999999999986E-3,1.6371428571428571E-2,null,null,null,null,74,0.01,0.01,null,16068.24,2010,210171.85714285713,181210.07857142857,null,2.8885000000000001E-2,2.5360000000000001E-2]
[75,{"$f":"R58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18488.636389439998},{"$f":"S58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229914.05859642863},{"$f":"U58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":199570.11259902685},2.7969271442097252E-2,2.455944412697901E-2,1.06E-2,1.7785714285714283E-2,null,null,null,null,75,0.01,0.01,null,16408.439999999999,2010,209535.42857142858,181881.04428571431,null,3.2195000000000001E-2,2.827E-2]
[76,{"$f":"R59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18880.078371840002},{"$f":"S59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229215.73336875005},{"$f":"U59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":200306.33392256257},3.1166256033087088E-2,2.7335086998775897E-2,1.18E-2,1.9199999999999998E-2,null,null,null,null,76,0.01,0.01,null,16755.84,2010,208899,182552.01,null,3.5874999999999997E-2,3.1465E-2]
[77,{"$f":"R60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19279.768354560001},{"$f":"S60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229431.57934821435},{"$f":"U60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":200977.59454108041},3.4728113865439898E-2,3.0327916323765022E-2,1.5328571428571428E-2,2.2228571428571427E-2,null,null,null,null,77,0.01,0.01,null,17110.560000000001,2010,209095.71428571429,183163.77285714287,null,3.9974999999999997E-2,3.4909999999999997E-2]
[78,{"$f":"R61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19385.910653760002},{"$f":"S61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229647.42532767865},{"$f":"U61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":201648.85515959826},3.8702625958857984E-2,3.3550963289137939E-2,1.8857142857142857E-2,2.5257142857142856E-2,null,null,null,null,78,0.01,0.01,null,17204.760000000002,2010,209292.42857142858,183775.53571428571,null,4.4550000000000006E-2,3.8620000000000002E-2]
[79,{"$f":"R62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19492.593805439999},{"$f":"S62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229863.27130714292},{"$f":"U62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":202320.11577811613},4.3146260791171301E-2,3.7008571623958465E-2,2.2385714285714287E-2,2.8285714285714282E-2,null,null,null,null,79,0.01,0.01,null,17299.439999999999,2010,209489.14285714287,184387.29857142858,null,4.9665000000000001E-2,4.2599999999999999E-2]
[80,{"$f":"R63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19599.817809599997},{"$f":"S63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230079.11728660719},{"$f":"U63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":202991.376396634},4.8145892943656766E-2,4.0731147431673533E-2,2.5914285714285716E-2,3.1314285714285711E-2,null,null,null,null,80,0.01,0.01,null,17394.599999999999,2010,209685.85714285713,184999.06142857144,null,5.5419999999999997E-2,4.6884999999999996E-2]
[81,{"$f":"R64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19707.71787936},{"$f":"S64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230294.96326607149},{"$f":"U64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":203662.63701515185},5.3771022081335898E-2,4.4740409357602373E-2,2.9442857142857146E-2,3.434285714285714E-2,null,null,null,null,81,0.01,0.01,null,17490.36,2010,209882.57142857142,185610.82428571431,null,6.1894999999999999E-2,5.1500000000000004E-2]
[82,{"$f":"R65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19816.294014720002},{"$f":"S65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230510.80924553575},{"$f":"U65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":204333.89763366969},6.0065085494847154E-2,4.9097169608638795E-2,3.2971428571428568E-2,3.7371428571428569E-2,null,null,null,null,82,0.01,0.01,null,17586.72,2010,210079.28571428571,186222.58714285714,null,6.9140000000000007E-2,5.6514999999999996E-2]
[83,{"$f":"R66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19500.300953279999},{"$f":"S66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230726.65522500005},{"$f":"U66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":205005.15825218757},6.7475487277766533E-2,5.3849209204485105E-2,3.6499999999999998E-2,4.0399999999999998E-2,null,null,null,null,83,0.01,0.01,null,17306.28,2010,210276,186834.35,null,7.7670000000000003E-2,6.1984999999999998E-2]
[84,{"$f":"R67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":19189.310777279999},{"$f":"S67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":227742.90197946434},{"$f":"U67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":202623.26573486612},{"$f":"W67*(1-O67)^(ToolYear-MortBaseYear)","v":7.5902321661625624E-2},{"$f":"X67*(1-P67)^(ToolYear-MortBaseYear)","v":5.9139871204248184E-2},4.4328571428571426E-2,4.5828571428571427E-2,null,null,null,null,84,0.01,0.01,null,17030.28,2010,207556.71428571429,184663.57857142857,null,8.7370000000000003E-2,6.8074999999999997E-2]
[{"$f":"1+A67","v":85},{"$f":"R68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18883.323486720001},{"$f":"S68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":224759.14873392863},{"$f":"U68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":200241.37321754469},8.493727811442299E-2,6.5073405105460308E-2,5.215714285714286E-2,5.1257142857142855E-2,null,null,null,null,85,0.01,0.01,null,16758.72,2010,204837.42857142858,182492.80714285714,null,9.7769999999999996E-2,7.4904999999999999E-2]
[86,{"$f":"R69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18582.203868479999},{"$f":"S69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221775.39548839291},{"$f":"U69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":197859.48070022327},9.4670695729132254E-2,7.1746850549361682E-2,5.9985714285714288E-2,5.6685714285714284E-2,null,null,null,null,86,9.9000000000000008E-3,9.9000000000000008E-3,null,16491.48,2010,202118.14285714287,180322.03571428571,null,0.10882,8.2470000000000002E-2]
[87,{"$f":"R70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18285.816709439998},{"$f":"S70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218791.64224285717},{"$f":"U70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":195477.58818290185},0.10519865475195872,7.9278501885142558E-2,6.7814285714285716E-2,6.2114285714285712E-2,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,16228.439999999999,2010,199398.85714285713,178151.26428571431,null,0.12058000000000001,9.0870000000000006E-2]
[88,{"$f":"R71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17994.162009599997},{"$f":"S71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":215807.88899732148},{"$f":"U71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":193095.69566558042},0.11633390929280936,8.7542020285678313E-2,7.5642857142857151E-2,6.7542857142857141E-2,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,15969.599999999999,2010,196679.57142857142,175980.49285714288,null,0.13315500000000002,0.10020000000000001]
[89,{"$f":"R72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":212824.13575178577},{"$f":"U72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":190713.803148259},0.12851749036211657,9.6875474038512654E-2,8.3471428571428585E-2,7.2971428571428576E-2,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,15714.96,2010,193960.28571428571,173809.72142857144,null,0.14668500000000001,0.11057]
[90,{"$f":"R73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":209840.38250625005},{"$f":"U73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":188331.91063093755},0.14158802933942802,0.10711556661133428,9.1300000000000006E-2,7.8399999999999997E-2,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,15714.96,2010,191241,171638.95,null,0.16137499999999999,0.122085]
[91,{"$f":"R74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":204063.32835000005},{"$f":"U74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":184791.55220746432},0.15567947134426338,0.11839945777511968,9.9742857142857147E-2,8.1099999999999992E-2,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,15714.96,2010,185976,168412.39428571428,null,0.17693500000000001,0.13456499999999999]
[92,{"$f":"R75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":198286.27419375005},{"$f":"U75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":181251.19378399113},0.16982113961527978,0.13034291220218611,0.10818571428571429,8.3799999999999999E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,15714.96,2010,180711,165185.83857142858,null,0.19273499999999999,0.14793000000000001]
[93,{"$f":"R76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":192509.22003750005},{"$f":"U76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":177710.8353605179},0.18420510993218206,0.14328094978199732,0.11662857142857144,8.6499999999999994E-2,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,15714.96,2010,175446,161959.28285714285,null,0.20846999999999999,0.16215499999999999]
[94,{"$f":"R77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":186732.16588125005},{"$f":"U77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":174170.4769370447},0.19827802406904177,0.15685359664672746,0.12507142857142858,8.9200000000000002E-2,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,15714.96,2010,170181,158732.72714285715,null,0.22408,0.17726500000000001]
[95,{"$f":"R78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":180955.11172500005},{"$f":"U78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":170630.11851357148},0.2126993161540382,0.17221368286439281,0.13351428571428572,9.1899999999999996E-2,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,15714.96,2010,164916,155506.17142857143,null,0.23970000000000002,0.194075]
[96,{"$f":"R79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":175178.05756875005},{"$f":"U79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":167089.76009009825},0.22806142833696114,0.18980057986417651,0.14195714285714287,9.459999999999999E-2,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,15714.96,2010,159651,152279.6157142857,null,0.25556499999999999,0.21268999999999999]
[97,{"$f":"R80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.24406130373826201,0.20840181630820984,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,15714.96,2010,154386,149053.06,null,0.271955,0.23222000000000001]
[98,{"$f":"R81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.26130661534807947,0.22818292333767878,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,15714.96,2010,154386,149053.06,null,0.28912499999999997,0.252475]
[99,{"$f":"R82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.27922633048399603,0.24835569488713738,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,15714.96,2010,154386,149053.06,null,0.30721500000000002,0.27324999999999999]
[100,{"$f":"R83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.29816232973507789,0.26905492981658019,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,15714.96,2010,154386,149053.06,null,0.32620499999999997,0.29436000000000001]
[101,{"$f":"R84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.31789566383693091,0.29011748039617208,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,15714.96,2010,154386,149053.06,null,0.34583999999999998,0.31562000000000001]
[102,{"$f":"R85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.33837785412337307,0.31186600386869939,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,15714.96,2010,154386,149053.06,null,0.36553999999999998,0.33689999999999998]
[103,{"$f":"R86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.35826894542260385,0.33326910774523438,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,15714.96,2010,154386,149053.06,null,0.38485499999999995,0.35799999999999998]
[104,{"$f":"R87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.3778861839503963,0.35455675572286288,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,15714.96,2010,154386,149053.06,null,0.40364999999999995,0.37873000000000001]
[105,{"$f":"R88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.39710058518470565,0.37556482519205481,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,105,4.3E-3,4.3E-3,null,15714.96,2010,154386,149053.06,null,0.42179500000000003,0.39892]
[106,{"$f":"R89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.41638878361110859,0.39669212507422597,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,106,3.8E-3,3.8E-3,null,15714.96,2010,154386,149053.06,null,0.43918500000000005,0.41841]
[107,{"$f":"R90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.43451496949670004,0.41670951883929852,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,15714.96,2010,154386,149053.06,null,0.455735,0.43706]
[108,{"$f":"R91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.45195871144276745,0.43603768380339936,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,15714.96,2010,154386,149053.06,null,0.47137499999999999,0.45477000000000001]
[109,{"$f":"R92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.46866815418389507,0.45457624245727901,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.48606499999999997,0.47144999999999998]
[110,{"$f":"R93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.48218302116314588,0.4729245556299731,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.496585,0.48704999999999998]
[111,{"$f":"R94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.48823060500004911,0.48823060500004911,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[112,{"$f":"R95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.49097649657176895,0.49097649657176895,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[113,{"$f":"R96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.49373672264978757,0.49373672264978757,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[114,{"$f":"R97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.49720726836480306,0.49720726836480306,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[115,{"$f":"R98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,115,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[116,{"$f":"R99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,116,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[117,{"$f":"R100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,117,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[118,{"$f":"R101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,118,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[119,{"$f":"R102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,119,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[120,{"$f":"R103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17707.23976896},{"$f":"S103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2203.9650000000001},{"$f":"T103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169401.00341250005},{"$f":"U103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163549.40166662502},1,1,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,120,0,0,null,15714.96,2010,154386,149053.06,null,1,1]

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