{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Assumptions ->","Mortality","Myopia Raw","Myopia","Myopia_(Reserve)","Others","Model ->","Parameters","Pricing","Reserve","Plots","Workings -->","Business Size","Business Mix","Business_Portfolio","Business_Portfolio_Result","Stoch_Test","Rates -->","Rate_Table"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":1,"defined_names":78,"comments":5,"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":"Assumptions ->","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Mortality","index":1,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Mortality Assumptions"]
["Rate per 1000"]
[]
["Age"]
[]
[null,"AM","AF","PM","PF"]
[0,0.42268639663234353,0.33906285534612834,0.6,0.33]
[1,0.42268639663234353,0.33906285534612834,0.6,0.33]
[2,0.28743533766828477,0.20753819262608886,0.54,0.33200000000000002]
[3,0.22494496079161763,0.1592152111697942,0.49,0.33399999999999996]
[4,0.15816476661711931,0.13885405496694148,0.46,0.33599999999999997]
[5,0.15554059064015746,0.12557220179587603,0.43,0.33799999999999997]
[6,0.13845614739693701,0.11295814329059795,0.41,0.34099999999999997]
[7,0.12436427641659975,0.10362247849116102,0.4,0.34400000000000003]
[8,0.11041062680305913,9.6691532235126942E-2,0.39,0.34799999999999998]
[9,9.8203672678209841E-2,9.2378773842938244E-2,0.38,0.35100000000000003]
[10,9.3976806965656579E-2,9.2018555733375251E-2,0.37,0.35499999999999998]
[11,0.10786124767037109,9.789587784325704E-2,0.37,0.36000000000000004]
[12,0.15155704750213772,0.11269428068771958,0.35,0.36499999999999999]
[13,0.23189505736809224,0.13793694961350411,0.42599999999999999,0.371]
[14,0.34138996852561831,0.17166299221571535,0.51800000000000002,0.377]
[15,0.461328134406358,0.20998850231990218,0.59799999999999998,0.38499999999999995]
[16,0.58416114188730717,0.25020970497280359,0.66799999999999993,0.39200000000000002]
[17,0.71757868863642216,0.29255016124807298,0.73,0.40099999999999997]
[18,0.85859786486253142,0.33566230558790267,0.754,0.41100000000000003]
[19,1.0014867875725031,0.37903472548350692,0.75700000000000001,0.42199999999999999]
[20,1.1470711324363947,0.4244505544193089,0.75700000000000001,0.434]
[21,1.2859423877671361,0.47057535266503692,0.77200000000000002,0.44800000000000001]
[22,1.4028329169377685,0.51309901755303144,0.82,0.46299999999999997]

{"sheet":"Myopia Raw","index":2,"n_rows":30,"n_cols":19,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Cumulative odds",-3,-4,-5,-6,null,null,null,null,"Risk Factors"]
[6,3.0490803580210484E-2,1.6592276343877353E-2,9.928667823404666E-3,6.0495486844632232E-3,null,null,null,null,null,null,null,null,null,"Exposure",null,null,"Country Factor"]
[9,0.10431014470324226,5.2588877415548019E-2,2.5068237322223821E-2,1.2343051713130453E-2,null,null,null,null,"Sex","OR","Base Exposure","Base Adj Factor",null,"Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa"]
[12,0.24269367558373281,0.12241620111731844,6.1344426835710508E-2,2.9198949862329515E-2,null,null,null,null,"Male",{"$f":"Myopia!U17","v":1},0.53900000000000003]
[15,0.3253077339939614,0.17390111773983402,9.3586303820109865E-2,5.0309834959199946E-2,null,null,null,null,"Female",{"$f":"Myopia!U18","v":1},0.46100000000000002]
[18,0.34513692162417375,0.18166735794276234,0.10170146945088941,5.2067946824224512E-2,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K4:K5,L4:L5)","v":1}]
[null,null,null,null,null,null,null,null,null,"Income / GDP","OR","Base Exposure"]
[null,null,null,null,null,null,null,null,null,"High",{"$f":"Myopia!L17","v":1},0.11890000000000001,null,null,0,1]
[null,null,null,null,null,null,null,null,null,"Low",{"$f":"Myopia!L18","v":0.9},0.88200000000000001,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K8:K9,L8:L9)","v":0.91270000000000007},null,null,null,null,{"$f":"SUMPRODUCT($K8:$K9,O8:O9)","v":0.9},{"$f":"SUMPRODUCT($K8:$K9,P8:P9)","v":1}]
["-5.0 D","Cumulative odds",null,null,"Baseline",null,null,null,null,"Exercise","OR","Base Exposure"]
[2,0,null,null,{"$f":"B12/$M$24","v":0},null,null,null,null,"No",{"$f":"Myopia!L21","v":1},0.61799999999999999,null,null,{"$f":"1-O13","v":0.66799999999999993},{"$f":"1-P13","v":0.16679999999999995}]
[3,{"$f":"B14-C16","v":2.4821669558511665E-3},null,null,{"$f":"B13/$M$24","v":1.2444661242676919E-3},null,null,null,null,"Yes",{"$f":"Myopia!L22","v":0.9},0.38200000000000001,null,null,0.33200000000000002,0.83320000000000005]
[4,{"$f":"B15-C16","v":4.964333911702333E-3},null,null,2.4889322485353838E-3,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K12:K13,L12:L13)","v":0.96179999999999999},null,null,null,null,{"$f":"SUMPRODUCT($K12:$K13,O12:O13)","v":0.96679999999999988},{"$f":"SUMPRODUCT($K12:$K13,P12:P13)","v":0.91668000000000005}]
[5,{"$f":"B16-C16","v":7.4465008675534995E-3},null,null,{"$f":"B15/$M$24","v":3.7333983728030759E-3},null,null,null,null,"Number of myopic parents","OR","Base Exposure"]
[6,{"$f":"D2","v":9.928667823404666E-3},{"$f":"(B16-B12)/4","v":2.4821669558511665E-3},null,4.9778644970707676E-3,null,null,null,null,0,{"$f":"Myopia!U21","v":1},0.26700000000000002]
[7,{"$f":"B16+C19","v":1.4975190989677718E-2},null,null,{"$f":"B17/$M$24","v":7.5080033787260411E-3},null,null,null,null,1,{"$f":"Myopia!U22","v":2.08},0.48299999999999998]
[8,{"$f":"B17+C19","v":2.0021714155950769E-2},null,null,{"$f":"B18/$M$24","v":1.0038142260381315E-2},null,null,null,null,2,{"$f":"Myopia!U23","v":5.07},0.25]
[9,{"$f":"D3","v":2.5068237322223821E-2},{"$f":"(B19-B16)/3","v":5.0465231662730516E-3},null,1.256828114203659E-2,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K17:K18,L17:L18)","v":2.2721400000000003}]
[10,{"$f":"B19+C22","v":3.7160300493386048E-2},null,null,1.8630791543902826E-2]
[11,{"$f":"B20+C22","v":4.9252363664548278E-2},null,null,{"$f":"B21/$M$24","v":2.4693301945769068E-2}]
[12,{"$f":"D4","v":6.1344426835710508E-2},{"$f":"(B22-B19)/3","v":1.2092063171162229E-2},null,{"$f":"B22/$M$24","v":3.0755812347635306E-2}]
[13,{"$f":"B22+C25","v":7.2091719163843632E-2},null,null,3.6144104701796229E-2]
[14,{"$f":"B23+C25","v":8.2839011491976755E-2},null,null,4.1532397055957147E-2,null,null,null,null,null,null,"Total",{"$f":"M6*M10*M14*M19","v":1.9945636988004005}]
[15,{"$f":"D5","v":9.3586303820109865E-2},{"$f":"(B25-B22)/3","v":1.0747292328133118E-2},null,4.6920689410118059E-2,null,null,null,null," "]
[16,{"$f":"B25+C28","v":9.6291359030369714E-2},null,null,4.8276903409142896E-2]
[17,{"$f":"B26+C28","v":9.8996414240629563E-2},null,null,4.9633117408167726E-2]
[18,{"$f":"D6","v":0.10170146945088941},{"$f":"(B28-B25)/3","v":2.7050552102598491E-3},null,5.0989331407192556E-2]
[19,{"$f":"B28+C28","v":0.10440652466114926},null,null,5.2345545406217386E-2]
[20,{"$f":"B29+C28","v":0.10711157987140911},null,null,5.3701759405242216E-2]

{"sheet":"Myopia","index":3,"n_rows":33,"n_cols":22,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Myopia Assumptions"]
[]
[null,null,null,null,null,null,null,null,null,null,"Country Factors",null,null,null,null,null,null,null,null,"Underwriting Factor"]
[]
[null,"-5.0 D",null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,null,null,null,null,null,"Input","Adjustment"]
["Age","Baseline Odds",null,"Country Factor","Underwriting Factor","Adjusted Odds","Cumulative Prob","Rate per 1000",null,"P","Palȍmϊnϊa",{"$f":"P17*P21*P31","v":0.81316755418614295},null,null,null,null,null,null,null,"Sex",{"$f":"Pol_Sex","v":"F"},{"$f":"VLOOKUP(U6,T17:U18,2,0)","v":1}]
[0,{"$f":"'Myopia Raw'!E12","v":0},null,{"$f":"M10","v":0.81316755418614295},{"$f":"V10","v":6.1347000000000014},{"$f":"B7*D7*E7","v":0},{"$f":"F7/(1+F7)","v":0},null,null,"A","Ambernϊa",{"$f":"Q17*Q21*Q31","v":0.83788688529224609},null,null,null,null,null,null,null,"Num of Myopic Parents",{"$f":"Parameters!C7","v":2},{"$f":"VLOOKUP(U7,T21:U23,2,0)","v":5.07}]
[1,0,null,{"$f":"D7","v":0.81316755418614295},{"$f":"E7","v":6.1347000000000014},{"$f":"B8*D8*E8","v":0},{"$f":"F8/(1+F8)","v":0},{"$f":"(G8-G7)/(1-G7)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents",{"$f":"Parameters!C8","v":2},{"$f":"VLOOKUP(U8,T26:U28,2,0)","v":1.2100000000000002}]
[2,{"$f":"'Myopia Raw'!E12","v":0},null,{"$f":"D8","v":0.81316755418614295},{"$f":"E8","v":6.1347000000000014},0,0,{"$f":"(G9-G8)/(1-G8)*1000","v":0}]
[3,{"$f":"'Myopia Raw'!E13","v":1.2444661242676919E-3},null,0.81316755418614295,6.1347000000000014,6.2080677884499115E-3,6.1697654661969237E-3,6.1697654661969237,null,null,"Country",{"$f":"Pol_Country","v":"P"},{"$f":"VLOOKUP(L10, J6:L7, 3, 0)","v":0.81316755418614295}," ",null,null,null,null,null,"Total Adjustment",null,{"$f":"PRODUCT(V6:V9)","v":6.1347000000000014}]
[4,{"$f":"'Myopia Raw'!E14","v":2.4889322485353838E-3},null,0.81316755418614295,6.1347000000000014,1.2416135576899823E-2,1.2263865756964452E-2,6.1319328784822247]
[5,{"$f":"'Myopia Raw'!E15","v":3.7333983728030759E-3},null,0.81316755418614295,6.1347000000000014,1.8624203365349735E-2,1.8283684310483439E-2,6.0945614368278163]
[6,{"$f":"'Myopia Raw'!E16","v":4.9778644970707676E-3},null,0.81316755418614295,6.1347000000000014,2.4832271153799646E-2,2.42305710434376E-2,6.0576427608593999]
[7,{"$f":"'Myopia Raw'!E17","v":7.5080033787260411E-3},null,0.81316755418614295,6.1347000000000014,3.7453967626856925E-2,3.6101811545944246E-2,12.16603036559686,null,null," "]
[8,{"$f":"'Myopia Raw'!E18","v":1.0038142260381315E-2},null,0.81316755418614295,6.1347000000000014,5.0075664099914215E-2,4.7687672242968521E-2,12.019797148499897,null,null,null,null,"Exposure",null,null,"Factor"]
[9,{"$f":"'Myopia Raw'!E19","v":1.256828114203659E-2},null,0.81316755418614295,6.1347000000000014,6.2697360572971483E-2,5.8998321534521482E-2,11.877037566228701,null,null,"Income / GDP","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa",null,null,"Sex","OR"]
[10,{"$f":"'Myopia Raw'!E20","v":1.8630791543902826E-2},null,0.81316755418614295,6.1347000000000014,9.2940430118247833E-2,8.5037050105459436E-2,27.671288125011785,null,null,"High",1,0,1,null,{"$f":"SUMPRODUCT($L17:$L18,M17:M18)","v":0.9},{"$f":"SUMPRODUCT($L17:$L18,N17:N18)","v":1},null,null,"M",1]
[11,{"$f":"'Myopia Raw'!E21","v":2.4693301945769068E-2},null,0.81316755418614295,6.1347000000000014,0.1231834996635242,0.10967353037186416,26.926205338964103,null,null,"Low",0.9,1,0,null,null,null,null,null,"F",1]
[12,{"$f":"'Myopia Raw'!E22","v":3.0755812347635306E-2},null,0.81316755418614295,6.1347000000000014,0.15342656920880055,0.13301806400562141,26.22019498477632]
[13,{"$f":"'Myopia Raw'!E23","v":3.6144104701796229E-2},null,0.81316755418614295,6.1347000000000014,0.18030627573219152,0.15276227826573255,22.773501315763465,null,null,"Exercise","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa",null,null,"Num of Myopic Parents","OR"]
[14,{"$f":"'Myopia Raw'!E24","v":4.1532397055957147E-2},null,0.81316755418614295,6.1347000000000014,0.20718598225558249,0.17162722670823521,22.266417038050125,null,null,"No",1,0.66799999999999993,0.16679999999999995,null,{"$f":"SUMPRODUCT($L21:$L22,M21:M22)","v":0.96679999999999988},{"$f":"SUMPRODUCT($L21:$L22,N21:N22)","v":0.91668000000000005},null,null,0,1]
[15,{"$f":"'Myopia Raw'!E25","v":4.6920689410118059E-2},null,0.81316755418614295,6.1347000000000014,0.23406568877897341,0.18967036431469542,21.7814227944273,null,null,"Yes",0.9,0.33200000000000002,0.83320000000000005,null,null,null,null,null,1,2.08]
[16,{"$f":"'Myopia Raw'!E26","v":4.8276903409142896E-2},null,0.81316755418614295,6.1347000000000014,0.24083121519822037,0.19408861757217161,5.4524147493872981,null,null,null,null,null,null,null,null,null,null,null,2,5.07]
[17,{"$f":"'Myopia Raw'!E27","v":4.9633117408167726E-2},null,0.81316755418614295,6.1347000000000014,0.24759674161746731,0.19845895180558618,5.4228471376701828]
[18,{"$f":"'Myopia Raw'!E28","v":5.0989331407192556E-2},null,0.81316755418614295,6.1347000000000014,0.25436226803671419,0.20278214238286479,{"$f":"(G25-G24)/(1-G24)*1000","v":5.393598477604141},null,null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents","OR"]
[19,{"$f":"'Myopia Raw'!E29","v":5.2345545406217386E-2},null,0.81316755418614295,6.1347000000000014,0.26112779445596113,0.20705894803358071,5.3646636359842574,null,null,null,null,null,null,null,null,null,null,null,0,1]
[20,{"$f":"'Myopia Raw'!E30","v":5.3701759405242216E-2},null,0.81316755418614295,6.1347000000000014,0.26789332087520801,0.21129011129286901,{"$f":"(G27-G26)/(1-G26)*1000","v":5.3360375891693437},null,null,null,null,null,null,null,null,null,null,null,1,1.1000000000000001]
[null,null,null,null,null,null,null,null,"  ",null,"Baseline Adjustment before Individual Risk Factors",null,null,null,null,null,null,null,null,2,{"$f":"U27^2","v":1.2100000000000002}]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa"]
[null,null,null,null,null,null,null,null,null,null,0,1,0.66648678796024996,0.55220052405845466,null,{"$f":"1/SUMPRODUCT($L31:$L33,M31:M33)","v":0.934546446681082},{"$f":"1/SUMPRODUCT($L31:$L33,N31:N33)","v":0.91404512511699398}]
[null,null,null,null,null,null,null,null,null,null,1,1.1000000000000001,0,0]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"L32^2","v":1.2100000000000002},0.33351321203975004,0.44779947594154529]

{"sheet":"Myopia_(Reserve)","index":4,"n_rows":33,"n_cols":22,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Myopia Assumptions"]
[]
[null,null,null,null,null,null,null,null,null,null,"Country Factors",null,null,null,null,null,null,null,null,"Underwriting Factor"]
["Age"]
[null,"-5.0 D",null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,null,null,null,null,null,"Input","Adjustment"]
[null,"Baseline Odds",null,"Country Factor","Underwriting Factor","Adjusted Odds","Cumulative Prob","Rate per 1000",null,"P","Palȍmϊnϊa",{"$f":"P17*P21*P31","v":0.81316755418614295},null,null,null,null,null,null,null,"Sex",{"$f":"Pol_Sex","v":"F"},{"$f":"VLOOKUP(U6,T17:U18,2,0)","v":1}]
[0,0,null,{"$f":"M10","v":0.81316755418614295},{"$f":"V10","v":6.1347000000000014},{"$f":"B7*D7*E7","v":0},{"$f":"F7/(1+F7)","v":0},null,null,"A","Ambernϊa",{"$f":"Q17*Q21*Q31","v":0.83788688529224609},null,null,null,null,null,null,null,"Num of Myopic Parents",{"$f":"Parameters!C7","v":2},{"$f":"VLOOKUP(U7,T21:U23,2,0)","v":5.07}]
[1,0,null,{"$f":"D7","v":0.81316755418614295},{"$f":"E7","v":6.1347000000000014},{"$f":"B8*D8*E8","v":0},{"$f":"F8/(1+F8)","v":0},{"$f":"(G8-G7)/(1-G7)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents",{"$f":"Parameters!C8","v":2},{"$f":"VLOOKUP(U8,T26:U28,2,0)","v":1.2100000000000002}]
[2,0,null,{"$f":"D8","v":0.81316755418614295},6.1347000000000014,0,0,{"$f":"(G9-G8)/(1-G8)*1000","v":0}]
[3,1.2444661242676919E-3,null,0.81316755418614295,6.1347000000000014,6.2080677884499115E-3,6.1697654661969237E-3,6.1697654661969237,null,null,"Country",{"$f":"Pol_Country","v":"P"},{"$f":"VLOOKUP(L10, J6:L7, 3, 0)","v":0.81316755418614295},null,null,null,null,null,null,"Total Adjustment",null,{"$f":"PRODUCT(V6:V9)","v":6.1347000000000014}]
[4,2.4889322485353838E-3,null,0.81316755418614295,6.1347000000000014,1.2416135576899823E-2,1.2263865756964452E-2,6.1319328784822247]
[5,3.7333983728030759E-3,null,0.81316755418614295,6.1347000000000014,1.8624203365349735E-2,1.8283684310483439E-2,6.0945614368278163]
[6,4.9778644970707676E-3,null,0.81316755418614295,6.1347000000000014,2.4832271153799646E-2,2.42305710434376E-2,6.0576427608593999]
[7,7.5080033787260411E-3,null,0.81316755418614295,6.1347000000000014,3.7453967626856925E-2,3.6101811545944246E-2,12.16603036559686,null,null," "]
[8,1.0038142260381315E-2,null,0.81316755418614295,6.1347000000000014,5.0075664099914215E-2,4.7687672242968521E-2,12.019797148499897,null,null,null,null,"Exposure",null,null,"Factor"]
[9,1.256828114203659E-2,null,0.81316755418614295,6.1347000000000014,6.2697360572971483E-2,5.8998321534521482E-2,11.877037566228701,null,null,"Income / GDP","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa",null,null,"Sex","OR"]
[10,1.8630791543902826E-2,null,0.81316755418614295,6.1347000000000014,9.2940430118247833E-2,8.5037050105459436E-2,27.671288125011785,null,null,"High",1,0,1,null,{"$f":"SUMPRODUCT($L17:$L18,M17:M18)","v":0.9},{"$f":"SUMPRODUCT($L17:$L18,N17:N18)","v":1},null,null,"M",1]
[11,2.4693301945769068E-2,null,0.81316755418614295,6.1347000000000014,0.1231834996635242,0.10967353037186416,26.926205338964103,null,null,"Low",0.9,1,0,null,null,null,null,null,"F",1]
[12,3.0755812347635306E-2,null,0.81316755418614295,6.1347000000000014,0.15342656920880055,0.13301806400562141,26.22019498477632]
[13,3.6144104701796229E-2,null,0.81316755418614295,6.1347000000000014,0.18030627573219152,0.15276227826573255,22.773501315763465,null,null,"Exercise","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa",null,null,"Num of Myopic Parents","OR"]
[14,4.1532397055957147E-2,null,0.81316755418614295,6.1347000000000014,0.20718598225558249,0.17162722670823521,22.266417038050125,null,null,"No",1,0.66799999999999993,0.16679999999999995,null,{"$f":"SUMPRODUCT($L21:$L22,M21:M22)","v":0.96679999999999988},{"$f":"SUMPRODUCT($L21:$L22,N21:N22)","v":0.91668000000000005},null,null,0,1]
[15,4.6920689410118059E-2,null,0.81316755418614295,6.1347000000000014,0.23406568877897341,0.18967036431469542,21.7814227944273,null,null,"Yes",0.9,0.33200000000000002,0.83320000000000005,null,null,null,null,null,1,2.08]
[16,4.8276903409142896E-2,null,0.81316755418614295,6.1347000000000014,0.24083121519822037,0.19408861757217161,5.4524147493872981,null,null,null,null,null,null,null,null,null,null,null,2,5.07]
[17,4.9633117408167726E-2,null,0.81316755418614295,6.1347000000000014,0.24759674161746731,0.19845895180558618,5.4228471376701828]
[18,5.0989331407192556E-2,null,{"$f":"D24","v":0.81316755418614295},6.1347000000000014,0.25436226803671419,0.20278214238286479,5.393598477604141,null,null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents","OR"]
[19,5.2345545406217386E-2,null,0.81316755418614295,6.1347000000000014,0.26112779445596113,0.20705894803358071,5.3646636359842574,null,null,null,null,null,null,null,null,null,null,null,0,1]
[20,5.3701759405242216E-2,null,0.81316755418614295,6.1347000000000014,0.26789332087520801,0.21129011129286901,5.3360375891693437,null,null,null,null,null,null,null,null,null,null,null,1,1.1000000000000001]
[null,null,null,null,null,null,null,null,"  ",null,"Baseline Adjustment before Individual Risk Factors",null,null,null,null,null,null,null,null,2,{"$f":"U27^2","v":1.2100000000000002}]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Num of High Educated Parents","OR","Palȍmϊnϊa","Ambernϊa",null,"Palȍmϊnϊa","Ambernϊa"]
[null,null,null,null,null,null,null,null,null,null,0,1,0.66648678796024996,0.55220052405845466,null,{"$f":"1/SUMPRODUCT($L31:$L33,M31:M33)","v":0.934546446681082},{"$f":"1/SUMPRODUCT($L31:$L33,N31:N33)","v":0.91404512511699398}]
[null,null,null,null,null,null,null,null,null,null,1,1.1000000000000001,0,0]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"L32^2","v":1.2100000000000002},0.33351321203975004,0.44779947594154529]

{"sheet":"Others","index":5,"n_rows":60,"n_cols":22,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,7,1,8],[1,15,1,18],[1,20,1,21],[24,15,24,18],[39,15,39,18]]}
[]
["Economic Assumptions",null,null,null,null,null,null,"PAD",null,null,null,"Lapse assumption",null,null,null,"Expense Assumption",null,null,null,null,"Profit Assumption"]
[null,null,null,null,null,null,null,null,null,null,null,"Rate per 1000"]
[null,"P","A",null,null,"P","A",null,"Parameters",null,null,null,null,null,null,null,"Fixed","Per 1000 SA","% of Prem"]
["Short term rate",{"$f":"2.62909090909091%","v":2.6290909090909097E-2},{"$f":"0.425454545454545%","v":4.2545454545454501E-3},null,null,2.629090909090909E-2,4.3E-3,"PAD down",-0.25,null,null,null,null,null,null,"Initial expense",0,0,0,null,"Hurdle Rate",0.1]
["Long term rate",{"$f":"4.06909090909091%","v":4.0690909090909104E-2},{"$f":"1.94454545454545%","v":1.9445454545454498E-2},null,null,4.0690909090909097E-2,1.9400000000000001E-2,null,null,null,null,null,null,null,null,"Commission (1st year)",0,0,0.09]
["Mixed year",10,10,null,null,10,10,null,null,null,null,null,null,null,null,"Commission (Renewal)",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance expense",0,0,4.4999999999999998E-2]
[null,"Spot Rate",null,"Forward Rate",null,"Reserve Fwd Rate",null,"Reserve Fwd Rate Down",null,null,null,null,null,null,null,"Claims expense",0,0,4.2999999999999997E-2]
["Year","P","A","P","A","P","A","P","A",null,null,"Year","Laspe Rate"]
[1,{"$f":"IF(A11<=$B$7, ($B$5*($B$7-A11+1) + $B$6*(A11-1))/$B$7, $B$6)","v":2.6290909090909097E-2},{"$f":"IF(A11<=$C$7, ($C$5*($C$7-A11+1) + $C$6*(A11-1))/$C$7, $C$6)","v":4.2545454545454501E-3},{"$f":"B11","v":2.6290909090909097E-2},{"$f":"C11","v":4.2545454545454501E-3},2.6290909090909094E-2,4.2545454545454544E-3,{"$f":"F11*(1+$I$5)","v":1.9718181818181822E-2},{"$f":"G11*(1+$I$5)","v":3.1909090909090906E-3},null,null,1,0]
[2,{"$f":"IF(A12<=$B$7, ($B$5*($B$7-A12+1) + $B$6*(A12-1))/$B$7, $B$6)","v":2.7730909090909094E-2},{"$f":"IF(A12<=$C$7, ($C$5*($C$7-A12+1) + $C$6*(A12-1))/$C$7, $C$6)","v":5.7736363636363541E-3},{"$f":"(1+B12)^$A12 / (1+B11)^$A11 - 1","v":2.9172929570659312E-2},{"$f":"(1+C12)^$A12 / (1+C11)^$A11 - 1","v":7.2950251335637262E-3},2.9172929570659312E-2,7.2950251335637262E-3,{"$f":"F12*(1+$I$5)","v":2.1879697177994484E-2},5.4712688501727946E-3,null,null,2,0,null,null,null,"Pricing","Reserving"]
[3,2.9170909090909098E-2,7.2927272727272589E-3,{"$f":"(1+B13)^$A13 / (1+B12)^$A12 - 1","v":3.205696486422438E-2},1.0337795726934607E-2,3.205696486422438E-2,1.0337795726934607E-2,2.4042723648168285E-2,7.7533467952009549E-3,null,null,3,0,null,null,"Maintenance inflation",1.35E-2,2.35E-2]
[4,3.0610909090909098E-2,8.8118181818181655E-3,3.4943009325520524E-2,1.3382850314413552E-2,3.4943009325520524E-2,1.3382850314413552E-2,2.6207256994140393E-2,1.0037137735810164E-2,null,null,4,0]
[5,3.2050909090909095E-2,1.0330909090909069E-2,3.7831057328246098E-2,1.6430182001887506E-2,3.7831057328246098E-2,1.6430182001887506E-2,2.8373292996184574E-2,1.2322636501415629E-2,null,null,5,0]
[6,3.3490909090909106E-2,1.1849999999999975E-2,4.0721103265794367E-2,1.9479783921261484E-2,4.0721103265794367E-2,1.9479783921261484E-2,3.0540827449345775E-2,1.4609837940946113E-2,null,null,6,0]
[7,3.4930909090909103E-2,1.3369090909090877E-2,4.3613141551184675E-2,2.2531649230354001E-2,4.3613141551184675E-2,2.2531649230354001E-2,3.2709856163388507E-2,1.68987369227655E-2,null,null,7,0]
[8,3.63709090909091E-2,1.4888181818181783E-2,4.6507166616977402E-2,2.558577111277649E-2,4.6507166616977402E-2,2.558577111277649E-2,3.4880374962733052E-2,1.9189328334582367E-2,null,null,8,0]
[9,3.7810909090909103E-2,1.6407272727272691E-2,4.9403172915208016E-2,2.8642142777830282E-2,4.9403172915208016E-2,2.8642142777832058E-2,3.7052379686406012E-2,2.1481607083374044E-2,null,null,9,0]
[10,3.92509090909091E-2,1.7926363636363594E-2,5.2301154917290482E-2,3.1700757460410456E-2,5.2301154917290482E-2,3.1700757460408679E-2,3.9225866187967862E-2,2.377556809530651E-2,null,null,10,0]
[11,4.0690909090909104E-2,1.9445454545454498E-2,5.5201107113974412E-2,3.4761608420867063E-2,5.5201107113974412E-2,3.4761608420867063E-2,4.1400830335480809E-2,2.6071206315650297E-2,null,null,11,0]
[12,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454544E-2,4.0690909090909333E-2,1.9445454545454544E-2,3.0518181818182E-2,1.4584090909090908E-2,null,null,12,0]
[13,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454544E-2,4.0690909090908889E-2,1.9445454545454544E-2,3.0518181818181667E-2,1.4584090909090908E-2,null,null,13,0]
[14,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454544E-2,4.0690909090909333E-2,1.9445454545454544E-2,3.0518181818182E-2,1.4584090909090908E-2,null,null,14,0]
[15,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,15,0,null,null,"PAD"]
[16,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,16,0]
[17,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,17,0,null,null,null,"Pricing PAD","Reserving PAD"]
[18,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,18,0,null,null,"Mortality",0,0.15]
[19,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,19,0,null,null,"Myopia",0,0.3]
[20,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454544E-2,4.0690909090909333E-2,1.9445454545454544E-2,3.0518181818182E-2,1.4584090909090908E-2,null,null,20,0]
[21,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,21,0,null,null,"Laspe",0,0]
[22,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454322E-2,4.0690909090909333E-2,1.9445454545454322E-2,3.0518181818182E-2,1.4584090909090741E-2,null,null,22,0]
[23,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454766E-2,4.0690909090908889E-2,1.9445454545454766E-2,3.0518181818181667E-2,1.4584090909091074E-2,null,null,23,0,null,null,"Maintenance expense",0,0.1]
[24,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454544E-2,4.0690909090909333E-2,1.9445454545454544E-2,3.0518181818182E-2,1.4584090909090908E-2,null,null,24,0,null,null,"Claims expense",0,0.1]
[25,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,25,0]
[26,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454544E-2,4.0690909090908889E-2,1.9445454545454544E-2,3.0518181818181667E-2,1.4584090909090908E-2,null,null,26,0]
[27,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,27,0]
[28,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,28,0]
[29,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454322E-2,4.0690909090908889E-2,1.9445454545454322E-2,3.0518181818181667E-2,1.4584090909090741E-2,null,null,29,0]
[30,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454544E-2,4.0690909090909333E-2,1.9445454545454544E-2,3.0518181818182E-2,1.4584090909090908E-2,null,null,30,0,null,null,"Tax"]
[31,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,31,0]
[32,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,32,0,null,null,null,"Rate"]
[33,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,33,0,null,null,"Corporate Tax",0.25600000000000001]
[34,4.0690909090909104E-2,1.9445454545454498E-2,{"$f":"(1+B44)^$A44 / (1+B43)^$A43 - 1","v":4.0690909090909111E-2},{"$f":"(1+C44)^$A44 / (1+C43)^$A43 - 1","v":1.9445454545454322E-2},4.0690909090909111E-2,1.9445454545454322E-2,3.0518181818181833E-2,1.4584090909090741E-2,null,null,34,0]
[35,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,35,0]
[36,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,36,0]
[37,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,37,0]
[38,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454099E-2,4.0690909090909333E-2,1.9445454545454099E-2,3.0518181818182E-2,1.4584090909090575E-2,null,null,38,0]
[39,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,39,0]
[40,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,40,0]
[41,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,41,0]
[42,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454766E-2,4.0690909090909111E-2,1.9445454545454766E-2,3.0518181818181833E-2,1.4584090909091074E-2,null,null,42,0]
[43,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,43,0]
[44,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,44,0]
[45,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,45,0]
[46,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909333E-2,1.9445454545454322E-2,4.0690909090909333E-2,1.9445454545454322E-2,3.0518181818182E-2,1.4584090909090741E-2,null,null,46,0]
[47,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454766E-2,4.0690909090908889E-2,1.9445454545454766E-2,3.0518181818181667E-2,1.4584090909091074E-2,null,null,47,0]
[48,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,48,0]
[49,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090909111E-2,1.9445454545454544E-2,4.0690909090909111E-2,1.9445454545454544E-2,3.0518181818181833E-2,1.4584090909090908E-2,null,null,49,0]
[50,4.0690909090909104E-2,1.9445454545454498E-2,4.0690909090908889E-2,1.9445454545454544E-2,4.0690909090908889E-2,1.9445454545454544E-2,3.0518181818181667E-2,1.4584090909090908E-2,null,null,50,0]

{"sheet":"Model ->","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Parameters","index":7,"n_rows":68,"n_cols":25,"rows_kept":68,"cut":false,"hidden":false,"merged":[[3,20,3,21],[49,1,49,2],[60,1,60,2],[3,9,3,10],[31,9,31,10],[52,9,52,10],[3,1,3,2],[15,1,15,2],[22,1,22,2],[35,1,35,2],[39,1,39,2]]}
[]
["Product Parameters",null,"Input",null,null,null,{"$f":"MAX(G5:G68)","v":0},null,null,"Hurdle Rate",{"$f":"Others!V5","v":0.1},"Hurdle",null,null,null,"Profit Signature"]
[]
[null,"Policyholder",null,null,"Variable Name",null,"Checking",null,null,"Profitability",null,null,null,null,null,null,null,null,null,null,"VBA"]
[null,"Entry Age",0.5,null,"Pol_Entry_Age",null,null,null,null,"IRR",{"$f":"(1+IRR(Pricing!CB5:CB605, $K$2))^(12)-1","v":0.1734906286238056},null,null,null,null,null,null,null,null,null,"Pricing Target",0.05]
[null,"Sex","F",null,"Pol_Sex"]
[null,"Num of Myopic Parents",2,null,"Pol_Myopic",null,null,null,null,"NPV @3%",{"$f":"NPV((1+0.03)^(1/12)-1,Pricing!$CB$6:$CB$605)+Pricing!$CB$5","v":1409.6963032385702}]
[null,"Num of High Educated Parents",2,null,"Pol_Educated",null,null,null,null,"NPV @5%",{"$f":"NPV((1+0.05)^(1/12)-1,Pricing!$CB$6:$CB$605)+Pricing!$CB$5","v":1057.2060036590874}]
[null,"Country","P",null,"Pol_Country",null,null,null,null,"NPV @10%",{"$f":"NPV((1+0.1)^(1/12)-1,Pricing!$CB$6:$CB$605)+Pricing!$CB$5","v":462.64886026294084},null,null,null,null,"Year","Profit Signature","Profit Signature per AP"]
[null,null,null,null,null,null,null,null,null,"NPV @Hurdle",{"$f":"NPV((1+Hurdle)^(1/12)-1,Pricing!$CB$6:$CB$605)+Pricing!$CB$5","v":462.64886026294084},null,null,null,null,0,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P10)","v":-714.03451059883128},{"$f":"Q10/Ann_Prem","v":-1.5345680434103401}]
[null,"Incident Table",null,null,"Pol_Inc_Tbl",null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P11)","v":47.135422589185424},0.10130114461462589]
[null,null,{"$f":"SUM(Pricing!X6:X317)","v":6.6841518302171096E-3},null,null,null,null,null,null,"PV(Prem) @Hurdle",{"$f":"NPV((1+Hurdle)^(1/12)-1,Pricing!$AE$7:$AE$605)+Pricing!$AE$6","v":9306},null,null,null,null,2,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P12)","v":53.098426919372343},0.1141165418426227]
[null,null,{"$f":"SUM(Pricing!Y6:Y317)","v":0.20886656146026178},null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P13)","v":88.864657116960615},0.19098357428962093]
[null,null,null,null,null,null,null,null,null,"PM @3%",{"$f":"K7 / (NPV((1+0.03)^(1/12)-1,Pricing!$AE$7:$AE$605)+Pricing!$AE$6)","v":0.15148251700392973},null,null,null,null,4,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P14)","v":114.32093627484421},0.2456929642700284]
[null,null,null,null,null,null,null,null,null,"PM @5%",{"$f":"K8 / (NPV((1+0.05)^(1/12)-1,Pricing!$AE$7:$AE$605)+Pricing!$AE$6)","v":0.113604771508606},null,null,null,null,5,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P15)","v":118.05743500881204},0.253723264579437]
[null,"Premium Rate",null,null,null,null,null,null,null,"PM @10%",{"$f":"K9 / (NPV((1+0.1)^(1/12)-1,Pricing!$AE$7:$AE$605)+Pricing!$AE$6)","v":4.9715115007838047E-2},null,null,null,null,6,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P16)","v":121.79314702402118},0.26175187411137152]
[null,"Prem Lookup Ind",1,null,"Prem_Lookup_Ind",null,null,null,null,"PM @Hurdle",{"$f":"K10 / (NPV((1+Hurdle)^(1/12)-1,Pricing!$AE$7:$AE$605)+Pricing!$AE$6)","v":4.9715115007838047E-2},null,"profit_mar_hurdle",null,null,7,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P17)","v":154.30258202716786},0.33161956163156642,null,null,null,null,null,null," "]
[null,"Prem Manual Input",198,null,"VBA_Prem_Input",null,null,null,null,null,null,null,null,null,null,8,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P18)","v":175.68302412791871},0.37756936197704427]
[null,"Prem Table",{"$f":"Pol_Sex&C7&C8&Pol_Country","v":"F22P"},null,null,null,null,null,null,"1st Year Loss",{"$f":"-SUM(MIN(0,Pricing!CB5:CB17))","v":714.03451059883128},null,null,null,null,9,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P19)","v":175.32533042134926},0.37680062415935794]
[null,"Prem Lookup rate",{"$f":"VLOOKUP(C19,Rate_Table!$E:$F,2,0)","v":198},null,null,null,null,null,null,"1st Year IF Prem",{"$f":"SUM(Pricing!AG5:AG17)","v":9306},null,null,null,null,10,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P20)","v":248.39541300204493},0.53383927144217691]
[null,null,null,null,null,null,null,null,null,"Surplus Stain",{"$f":"K19/ K20","v":7.6728402170517004E-2},null,null,null,null,11,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P21)","v":290.90243845871197},0.62519329133615298]
[null,null,null,null,{"$f":"VLOOKUP(Pol_Country,'Business Mix'!$B$36:$C$38, 2,0)","v":47000},null,null,null,null,null,null,null,null,null,null,12,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P22)","v":259.35526994517397},0.55739365988646883]
[null,"Product",null,null,null,null,null,null,null,"DPP @3%",{"$f":"(COUNTIFS(Pricing!CK$5:CK$605, \"<0\")+1) /12","v":7.75},null,null,null,null,13,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P23)","v":232.77952273268014},0.50027836392151326]
[null,"Maturity Year",20,null,"Mat_Year",null,null,null,null,"DPP @5%",{"$f":"(COUNTIFS(Pricing!CL$5:CL$605, \"<0\")+1) /12","v":8.25},null,null,null,null,14,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P24)","v":211.73051374075811},0.45504086340158628]
[null,"Prem Rate",{"$f":"IF(C17=0, VBA_Prem_Input,C20)","v":198},null,"Prem_Rate",null,null,null,null,"DPP @10%",{"$f":"(COUNTIFS(Pricing!CM$5:CM$605, \"<0\")+1) /12","v":9.8333333333333339},null,null,null,null,15,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P25)","v":201.0037325732352},0.43198739001340036]
[null,"Sum Assured",{"$f":"VLOOKUP(Pol_Country,'Business Mix'!$B$36:$C$38, 2,0)","v":47000},null,"Sum_Assured",null,null,null,null,"DPP @Hurdle",{"$f":"(COUNTIFS(Pricing!CN$5:CN$605, \"<0\")+1) /12","v":9.8333333333333339},null,null,null,null,16,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P26)","v":115.41538211861314},0.24804509374298975]
[null,"Annual Prem Eqv",{"$f":"Prem_Rate*Sum_Assured/1000 * IF(Prem_Mode=\"single\", 1/20, 1)","v":465.3},null,"Ann_Prem",null,null,null,null,null,null,null,null,null,null,17,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P27)","v":57.350551149256475},0.12325499924619918]
[null,"Single Premium",{"$f":"Prem_Rate * Sum_Assured/1000","v":9306},null,"Single_Prem",null,null,null,null,"NBV @Hurdle",{"$f":"K10","v":462.64886026294084},null,null,null,null,18,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P28)","v":55.475058308188139},0.11922428177130483]
[null,null,null,null,null,null,null,null,null,"NB Margin / NBV per AP",{"$f":"K28/Ann_Prem","v":0.99430230015676091},null,null,null,null,19,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P29)","v":53.573415445402361},0.11513736394885528]
[null,"Premium Mode","single",null,"Prem_Mode",null,null,null,null,null,null,null,null,null,null,20,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P30)","v":51.644002710554588},0.11099076447572445]
[null,"Premium Term",{"$f":"IF(Prem_Mode=\"single\", 1, \"Error\")","v":1},null,"Prem_Term",null,null,null,null,null,null,null,"check",null,null,21,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P31)","v":20.969087643573573},4.5065737467383564E-2]
[null,null,null,null,null,null,null,null,null,"Premium breakdown @ Earn rate",null,null,{"$f":"IF(ABS(-Pricing!$AP$5 - SUM(L34:L35)) > 0.0001, 1, 0)","v":0},null,null,22,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P32)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P33)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Myopia Benefit",{"$f":"L34/$L$40","v":0.69222509834464085},{"$f":"-SUMPRODUCT(Pricing!AL$5:AL$605, Pricing!$I$5:$I$605)","v":6441.8467651952278},null,null,null,24,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P34)","v":0},0]
[null,null,null,null,null,null,null,null,null,"ROP Benefit",{"$f":"L35/$L$40","v":4.6573328955227221E-3},{"$f":"-SUMPRODUCT(Pricing!AK$5:AK$605, Pricing!$I$5:$I$605)","v":43.341139925734453},null,null,null,25,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P35)","v":0},0]
[null,"Trend",null,null,null,null,null,null,null,"Expense",3.3433455309156868E-2,{"$f":"-(Pricing!BH5 + Pricing!BF5) - L38","v":311.13173510701381},null,null,null,26,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P36)","v":0},0]
[null,"Trend Factor Pricing",1,null,"Trend_Factor",null,null,null,null,"Tax",4.5999133043373858E-2,{"$f":"-SUMPRODUCT(Pricing!BX$5:BX$605, Pricing!$I$5:$I$605)","v":428.0679321016371},null,null,null,27,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P37)","v":0},0]
[null,"Trend Factor Reserve",1,null,"Trend_Factor_Reserve",null,null,null,null,"Commission",0.09,{"$f":"-SUMPRODUCT(Pricing!AT$5:AT$605, Pricing!$I$5:$I$605)","v":837.54},null,null,null,28,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P38)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Overhead",{"$f":"1-SUM(K34:K38)","v":0.1336849804073057},{"$f":"L40-SUM(L34:L38)","v":1244.0724276703868},null,null,null,29,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P39)","v":0},0]
[null,"Expense",null,null,null,null,null,null,null,"Premium",1,{"$f":"Pricing!AG5","v":9306},null,null,null,30,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P40)","v":0},0]
[null,"Initial",{"$f":"Others!Q5 + Others!R5 * Sum_Assured/1000 + Others!S5 * Ann_Prem","v":0},null,"Exp_Init",null,null,null,null,"Lost Ratio",{"$f":"SUM(K34:K35)","v":0.69688243124016358},{"$f":"SUM(L34:L35)","v":6485.1879051209626},null,null,null,31,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P41)","v":0},0]
[null,"Commission (1st year)",{"$f":"Others!Q6 + Others!R6 * Sum_Assured/1000 + Others!S6 * Single_Prem","v":837.54},null,"Exp_Comm",null,null,null,null,"Expense Ratio",{"$f":"SUM(K36:K38)","v":0.16943258835253072},{"$f":"SUM(L36:L38)","v":1576.7396672086509},null,null,null,32,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P42)","v":0},{"$f":"Q42/Ann_Prem","v":0}]
[null,"Commission (Renewal)",{"$f":"Others!Q7 + Others!R7 * Sum_Assured/1000 + Others!S7 * Ann_Prem","v":0},null,"Exp_Comm_Renew",null,null,null,null,null,null,null,null,null,null,33,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P43)","v":0},0]
[null,"Maintenance",{"$f":"Others!Q8 + Others!R8 * Sum_Assured/1000 + Others!S8 * Ann_Prem","v":20.938500000000001},null,"Exp_Main",null,null,null,null,null,null,null,null,null,null,34,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P44)","v":0},0]
[null,"Claims",{"$f":"Others!Q9 + Others!R9 * Sum_Assured/1000 + Others!S9 * Ann_Prem","v":20.007899999999999},null,"Exp_Claim",null,null,null,null,null,null,null,null,null,null,35,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P45)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P46)","v":0},0]
[null,"Main Inflation Pricing",{"$f":"Others!$Q$13","v":1.35E-2},null,"Exp_Main_Infl",null,null,null,null,null,null,null,null,null,null,37,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P47)","v":0},0]
[null,"Main Inflation Reserve",{"$f":"Others!$R$13","v":2.35E-2},null,"Exp_Main_Infl_Reserve",null,null,null,null,null,null,null,null,null,null,38,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P48)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P49)","v":0},0]
[null,"Pricing PAD",null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P50)","v":0},0]
[null,"Mortality",{"$f":"Others!Q28","v":0},null,"PAD_Mort",null,null,null,null,null,null,null,null,null,null,41,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P51)","v":0},0]
[null,"Myopia",{"$f":"Others!Q29","v":0},null,"PAD_Incid",null,null,null,null,null,null,null,null,null,null,42,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P52)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Marketing",null,null,null,null,null,43,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P53)","v":0},0]
[null,"Laspe",{"$f":"Others!Q31","v":0},null,"PAD_Laspe",null,null,null,null,"Accum. Amount / Prem",null,null,null,null,null,44,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P54)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P55)","v":0},0]
[null,"Maintenance expense",{"$f":"Others!Q33","v":0},null,"PAD_Exp_Main",null,null,null,null,"Customer Maturity Yield",null,null,null,null,null,46,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P56)","v":0},0]
[null,"Claims expense",{"$f":"Others!Q34","v":0},null,"PAD_Exp_Claim",null,null,null,null,null,null,null,null,null,null,47,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P57)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P58)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P59)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"SUMIFS(Pricing!CB:CB, Pricing!C:C, P60)","v":0},0]
[null,"Reserving PAD"]
[null,"Mortality",{"$f":"Others!R28","v":0.15},null,"PAD_Res_Mort"]
[null,"Myopia",{"$f":"Others!R29","v":0.3},null,"PAD_Res_Incid"]
[]
[null,"Laspe",{"$f":"Others!R31","v":0},null,"PAD_Res_Laspe"]
[]
[null,"Maintenance expense",{"$f":"Others!R33","v":0.1},null,"PAD_Res_Exp_Main"]
[null,"Claims expense",{"$f":"Others!R34","v":0.1},null,"PAD_Res_Exp_Claim"]

{"sheet":"Pricing","index":8,"n_rows":317,"n_cols":92,"rows_kept":317,"cut":false,"hidden":false,"merged":[[1,0,1,2],[1,3,1,4]]}
["Pricing CF Model",null,null,null,null,"PP (Per Policy)",null,null,null,"IF (Inforce)"]
["Time",null,null,"Age",null,null,"Interest",null,null,null,"Decrement (Annual)",null,null,null,null,null,null,null,null,"Decrement (Monthly)",null,null,"Inforce (Population)",null,null,null,null,null,"Premium",null,null,null,null,null,"Benefit",null,null,null,null,null,null,null,null,"Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",null,null,null,null,null,"Reserves",null,null,null,"Interest",null,null,null,"Tax",null,"Profit",null,null,null,{"$f":"SUMPRODUCT(BZ5:BZ$605, $I5:$I$605)","v":1672.14035977202},{"$f":"SUMPRODUCT(CA5:CA$605, $I5:$I$605)","v":1244.0724276703822},{"$f":"SUMPRODUCT(CB5:CB$605, $I5:$I$605)","v":1244.0724276703822},null,"Others"]
[null,null,null,null,null,null,{"$f":"Pol_Country","v":"P"},null,null,null,{"$f":"Pol_Country&Pol_Sex","v":"PF"},null,null,null,null,null,null,null,null,null,null,"EOP","BOP",null,null,"EOP","EOP",null,"BOP","BOP","BOP",null,null,null,null,null,"EOP","EOP","EOP","EOP",null,null,null,null,null,"BOP","BOP","BOP","BOP","EOP","EOP","EOP","BOP","EOP","BOP","EOP","BOP","EOP",null,null,null,null,null,null,null,null,null,null,null,null,null,"EOP","EOP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.05,0.1,{"$f":"Hurdle","v":0.1}]
["t","Month","Year","Age","Age_round",null,"Ann Fwd","Mth Fwd","v_t",null,"Mort","PAD","Mort_pad","Myopia","PAD","Myopia_pad","Lapse","PAD","Lapse_pad","Mort","Myopia","Lapse","BOP_IF","Mort","Myopia","Lapse","EOP_IF",null,"Annual_Prem","Prem_PP","Prem_IF","Prem_PV_PP","Prem_PV_IF",null,"SA","ROP","Death_Outgo","Myopia_Outgo","Benefit_PP","Benefit_IF","Benefit_PV_PP","Benefit_PV_IF",null,"Initial_Exp","Commission","Commission_IF","Main_exp","PAD",{"$f":"AU4 & \"_pad\"","v":"Main_exp_pad"},"Claims_exp","PAD",{"$f":"AX4 & \"_pad\"","v":"Claims_exp_pad"},"Main_exp_IF","Claims_exp_IF","Expense_BOP_PP","Expense_EOP_PP","Expense_BOP_IF","Expense_EOP_IF","Expense_PV_PP","Expense_PV_IF",null,"BOP Cash Flow","EOP Cash Flow",null,"Cash Flow PV PP","Cash Flow PV IF",null,"EOP_Reserve_PP","EOP_Reserve_IF","Change_in_Res_IF",null,"Interest_PP","Interest","Interest_PV",null,"Tax",null,"Gross_Profit","Profit_after_tax","Dist_Profit",null,"Gross_Profit_PV","Profit_a_tax_PV","Dist_Profit_PV",null,"Myopia_NAAR","Death_NAAR",null,"Partial NPV","Partial NPV","Partial NPV","Partial NPV"]
[0,0,0,{"$f":"Pol_Entry_Age","v":0.5},{"$f":"INT(D5+0.001)","v":0},null,null,null,1,{"$f":"SUM(I5:I250)/12","v":14.277556772130716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"SUMPRODUCT(AE6:AE$605, $I5:$I$604) / $I5","v":9306},null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AN6:AN$605, $I6:$I$605) / $I5","v":-6485.1879051209653},null,{"$f":"-Exp_Init","v":0},{"$f":"-Exp_Comm","v":-837.54},{"$f":"AS5","v":-837.54},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR5, AT5)","v":-837.54},null,{"$f":"(SUMPRODUCT(BE6:BE$605,$I5:$I$604)+SUMPRODUCT(BF6:BF$605,$I6:$I$605)) / $I5","v":-311.13173510701387},null,null,{"$f":"SUM(AN5,BF5)","v":-837.54},null,null,{"$f":"MAX(BN6/(1+H6) - (BJ6 + BK6/(1+H6)),0)","v":0},null,{"$f":"Reserve!BX5","v":122.18380456832165},{"$f":"BP5*AA5","v":122.18380456832165},{"$f":"-BQ5","v":-122.18380456832165},null,null,null,{"$f":"SUMPRODUCT(BU6:BU$605, $I6:$I$605) / $I5","v":3672.0899011412298},null,{"$f":"-BZ5*Others!$Q$43","v":245.68929396949034},null,{"$f":"SUM(BJ5,BK5,BR5,BU5)","v":-959.72380456832161},{"$f":"BZ5+BX5","v":-714.03451059883128},{"$f":"CA5","v":-714.03451059883128},null,{"$f":"SUMPRODUCT(BZ6:BZ$605, $I6:$I$605) / $I5","v":2631.8641643403453},{"$f":"SUMPRODUCT(CA6:CA$605, $I6:$I$605) / $I5","v":1958.1069382692135},{"$f":"SUMPRODUCT(CB6:CB$605, $I6:$I$605) / $I5","v":1958.1069382692135}]
[{"$f":"A5+1/12","v":8.3333333333333329E-2},{"$f":"IF(B5=12,1,B5+1)","v":1},1,{"$f":"$D$5+A6","v":0.58333333333333337},{"$f":"INT(D6+0.001)","v":0},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C6, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},{"$f":"(1+G6)^(1/12) - 1","v":2.1649437542921035E-3},{"$f":"I5/(1+H6)","v":0.99783973310203622},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E6,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Mort","v":0},{"$f":"IFERROR( K6*(1+L6), 0)","v":0.33},{"$f":"INDEX(Myopia!$H:$H, MATCH(E6, Myopia!$A:$A, 0)) * Trend_Factor^(A6)","v":0},{"$f":"PAD_Incid","v":0},{"$f":"IFERROR( N6*(1+O6), 0)","v":0},{"$f":"VLOOKUP(C6,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Laspe","v":0},{"$f":"IFERROR( Q6*(1+R6), 0)","v":0},{"$f":"(M6/1000)/12","v":2.7500000000000001E-5},{"$f":"(P6/1000)/12","v":0},{"$f":"(S6/1000)/12","v":0},{"$f":"IF(E6>Mat_Year, 0, AA5)","v":1},{"$f":"W6 * (T6)*(1-U6/2)","v":2.7500000000000001E-5},{"$f":"W6 * (1-T6/2)*(U6)","v":0},{"$f":"W6 * (1-T6)*(1-U6)*(V6)","v":0},{"$f":"W6-SUM(X6:Z6)","v":0.99997250000000004},null,{"$f":"IF(C6>Prem_Term,0,Ann_Prem)","v":465.3},{"$f":"IF(Prem_Mode=\"single\", Parameters!$C$28,\nIF(Prem_Mode=\"Mth\", AC6/12,\nIF(B6=1, AC6, 0)))","v":9306},{"$f":"AD6*$W6","v":9306},{"$f":"IF($W6 = 0, 0, AG6/$W6)","v":0},{"$f":"SUMPRODUCT(AE7:AE$605, $I6:$I$604) / $I6","v":0},null,{"$f":"IF(E6>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E6>Mat_Year,0,  -SUM($AD$5:AD6))","v":-9306},{"$f":"AJ6*X6","v":-0.255915},{"$f":"AI6*Y6","v":0},{"$f":"IF($W6 = 0, 0, AN6/$W6)","v":-0.255915},{"$f":"SUM(AK6:AL6)","v":-0.255915},{"$f":"IF($W6 = 0, 0, AP6/$W6)","v":-6498.9720571715679},{"$f":"SUMPRODUCT(AN7:AN$605, $I7:$I$605) / $I6","v":-6498.9720571715679},null,0,0,0,{"$f":"IF(E6>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl)^(A5))","v":-1.7448750000000002},{"$f":"PAD_Exp_Main","v":0},{"$f":"AU6*(1+AV6)","v":-1.7448750000000002},{"$f":"IF(E6>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl)^(A5))","v":-20.007899999999999},{"$f":"PAD_Exp_Claim","v":0},{"$f":"AX6*(1+AY6)","v":-20.007899999999999},{"$f":"AW6*$W6","v":-1.7448750000000002},{"$f":"AZ6*SUM(X6:Y6)","v":-5.5021724999999996E-4},{"$f":"IF($W6 = 0, 0, BE6/$W6)","v":-1.7448750000000002},{"$f":"IF($W6 = 0, 0, BF6/$W6)","v":-5.5021724999999996E-4},{"$f":"SUM(AT6,BA6)","v":-1.7448750000000002},{"$f":"SUM(BB6)","v":-5.5021724999999996E-4},{"$f":"IF($W6 = 0, 0, BH6/$W6)","v":-310.0561150402126},{"$f":"(SUMPRODUCT(BE7:BE$605,$I6:$I$604)+SUMPRODUCT(BF7:BF$605,$I7:$I$605)) / $I6","v":-310.0561150402126},null,{"$f":"SUM(AE6,BE6)","v":9304.2551249999997},{"$f":"SUM(AN6,BF6)","v":-0.25646521724999999},null,{"$f":"IF($W6 = 0, 0, BN6/$AA6)","v":6809.2154256359809},{"$f":"MAX(BN7/(1+H7) - (BJ7 + BK7/(1+H7)),0)","v":6809.0281722117761},null,{"$f":"Reserve!BX6","v":9441.6188573885702},{"$f":"BP6*AA6","v":9441.3592128699929},{"$f":"BQ5-BQ6","v":-9319.1754083016713},null,{"$f":"IF($W6 = 0, 0, BU6/$W6)","v":20.407710085784878},{"$f":"SUM(BJ6,BQ5)*H6","v":20.407710085784878},{"$f":"SUMPRODUCT(BU7:BU$605, $I7:$I$605) / $I6","v":3659.6320591521203},null,{"$f":"-BZ6*Others!$Q$43","v":-1.3391261611171121},null,{"$f":"SUM(BJ6,BK6,BR6,BU6)","v":5.2309615668637193},{"$f":"BZ6+BX6","v":3.8918354057466074},{"$f":"CA6","v":3.8918354057466074},null,{"$f":"SUMPRODUCT(BZ7:BZ$605, $I7:$I$605) / $I6","v":2632.3310406582159},{"$f":"SUMPRODUCT(CA7:CA$605, $I7:$I$605) / $I6","v":1958.4542942497085},{"$f":"SUMPRODUCT(CB7:CB$605, $I7:$I$605) / $I6","v":1958.4542942497085},null,{"$f":"IF(E7>Mat_Year, 0, MAX(0, -AI6-$BP6))","v":37558.381142611426},{"$f":"IF(E7>Mat_Year, 0, MAX(0, -AJ6-$BP6))","v":0},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB6)+$CB$5","v":-710.152249895306},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB6)+$CB$5","v":-710.15846667581786},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB6)+$CB$5","v":-710.17346372307452},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB6)+$CB$5","v":-710.17346372307452}]
[0.16666666666666666,{"$f":"IF(B6=12,1,B6+1)","v":2},{"$f":"IF(B6=12,C6+1,C6)","v":1},{"$f":"$D$5+A7","v":0.66666666666666663},0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C7, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},{"$f":"(1+G7)^(1/12) - 1","v":2.1649437542921035E-3},{"$f":"I6/(1+H7)","v":0.99568413295714286},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E7,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,{"$f":"IFERROR( K7*(1+L7), 0)","v":0.33},{"$f":"INDEX(Myopia!$H:$H, MATCH(E7, Myopia!$A:$A, 0)) * Trend_Factor^(A7)","v":0},0,{"$f":"IFERROR( N7*(1+O7), 0)","v":0},{"$f":"VLOOKUP(C7,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q7*(1+R7), 0)","v":0},{"$f":"(M7/1000)/12","v":2.7500000000000001E-5},{"$f":"(P7/1000)/12","v":0},{"$f":"(S7/1000)/12","v":0},0.99997250000000004,{"$f":"W7 * (T7)*(1-U7/2)","v":2.7499243750000001E-5},{"$f":"W7 * (1-T7/2)*(U7)","v":0},{"$f":"W7 * (1-T7)*(1-U7)*(V7)","v":0},{"$f":"W7-SUM(X7:Z7)","v":0.99994500075625004},null,465.3,{"$f":"IF(Prem_Mode=\"Mth\",AC7/12,\nIF(B7=1, AC7, 0))","v":0},{"$f":"AD7*$W7","v":0},{"$f":"IF($W7 = 0, 0, AG7/$W7)","v":0},{"$f":"SUMPRODUCT(AE8:AE$605, $I7:$I$604) / $I7","v":0},null,-47000,{"$f":"IF(E7>Mat_Year,0,  -SUM($AD$5:AD7))","v":-9306},{"$f":"AJ7*X7","v":-0.25590796233750002},{"$f":"AI7*Y7","v":0},{"$f":"IF($W7 = 0, 0, AN7/$W7)","v":-0.255915},{"$f":"SUM(AK7:AL7)","v":-0.25590796233750002},{"$f":"IF($W7 = 0, 0, AP7/$W7)","v":-6512.9651647157525},{"$f":"SUMPRODUCT(AN8:AN$605, $I8:$I$605) / $I7","v":-6512.7860581737232},null,0,0,0,-1.7468259421476999,0,{"$f":"AU7*(1+AV7)","v":-1.7468259421476999},-20.030270803293625,0,{"$f":"AX7*(1+AY7)","v":-20.030270803293625},{"$f":"AW7*$W7","v":-1.746777904434291},{"$f":"AZ7*SUM(X7:Y7)","v":-5.5081729919827975E-4},{"$f":"IF($W7 = 0, 0, BE7/$W7)","v":-1.7468259421476999},{"$f":"IF($W7 = 0, 0, BF7/$W7)","v":-5.5083244709057475E-4},{"$f":"SUM(AT7,BA7)","v":-1.746777904434291},{"$f":"SUM(BB7)","v":-5.5081729919827975E-4},{"$f":"IF($W7 = 0, 0, BH7/$W7)","v":-308.984755773085},{"$f":"(SUMPRODUCT(BE8:BE$605,$I7:$I$604)+SUMPRODUCT(BF8:BF$605,$I8:$I$605)) / $I7","v":-308.97625869230126},null,{"$f":"SUM(AE7,BE7)","v":-1.746777904434291},{"$f":"SUM(AN7,BF7)","v":-0.25645877963669828},null,{"$f":"IF($W7 = 0, 0, BN7/$AA7)","v":6822.1375292708872},{"$f":"MAX(BN8/(1+H8) - (BJ8 + BK8/(1+H8)),0)","v":6821.7623168660193},null,{"$f":"Reserve!BX7","v":9455.0724886091903},9454.552466772715,{"$f":"BQ6-BQ7","v":-13.193253902722063},null,{"$f":"IF($W7 = 0, 0, BU7/$W7)","v":20.436791995796646},{"$f":"SUM(BJ7,BQ6)*H7","v":20.436229984016762},{"$f":"SUMPRODUCT(BU8:BU$605, $I8:$I$605) / $I7","v":3647.1187267375717},null,{"$f":"-BZ7*Others!$Q$43","v":-1.3413732856892697},null,{"$f":"SUM(BJ7,BK7,BR7,BU7)","v":5.2397393972237101},{"$f":"BZ7+BX7","v":3.8983661115344406},3.8983661115344406,null,{"$f":"SUMPRODUCT(BZ8:BZ$605, $I8:$I$605) / $I7","v":2632.7901499066943},{"$f":"SUMPRODUCT(CA8:CA$605, $I8:$I$605) / $I7","v":1958.7958715305767},{"$f":"SUMPRODUCT(CB8:CB$605, $I8:$I$605) / $I7","v":1958.7958715305767},null,37544.927511390808,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB7)+$CB$5","v":-706.27304172669665},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB7)+$CB$5","v":-706.29167234471129},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB7)+$CB$5","v":-706.3365340225605},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB7)+$CB$5","v":-706.3365340225605}]
[0.25,{"$f":"IF(B7=12,1,B7+1)","v":3},1,0.75,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C8, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.9935331894838878,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E8,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E8, Myopia!$A:$A, 0)) * Trend_Factor^(A8)","v":0},0,0,{"$f":"VLOOKUP(C8,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99994500075625004,2.7498487520796878E-5,0,0,0.99991750226872922,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE9:AE$605, $I8:$I$604) / $I8","v":0},null,-47000,{"$f":"IF(E8>Mat_Year,0,  -SUM($AD$5:AD8))","v":-9306},-0.25590092486853577,0,-0.25591500000000006,-0.25590092486853577,-6526.9889522048743,{"$f":"SUMPRODUCT(AN9:AN$605, $I9:$I$605) / $I8","v":-6526.6299727485384},null,0,0,0,-1.7487790656409195,0,-1.7487790656409195,-20.052666619349207,0,-20.052666619349207,-1.7486828841148234,-5.5141800279087433E-4,-1.7487790656409195,-5.5144833203210326E-4,-1.7486828841148234,-5.5141800279087433E-4,-307.90908957864639,{"$f":"(SUMPRODUCT(BE9:BE$605,$I8:$I$604)+SUMPRODUCT(BF9:BF$605,$I9:$I$605)) / $I8","v":-307.89215481157584},null,-1.7486828841148234,-0.25645234287132662,null,6835.0860066486985,6834.5221275601089,null,{"$f":"Reserve!BX8","v":9468.5447218538611},9467.7635883958719,-13.211121623156941,null,20.465914122277763,20.464788512478385,{"$f":"SUMPRODUCT(BU9:BU$605, $I9:$I$605) / $I8","v":3634.5497451337055},null,{"$f":"-BZ8*Others!$Q$43","v":-1.3436241055578353},null,5.248531662335294,3.9049075567774585,3.9049075567774585,null,{"$f":"SUMPRODUCT(BZ9:BZ$605, $I9:$I$605) / $I8","v":2633.2414608357608},{"$f":"SUMPRODUCT(CA9:CA$605, $I9:$I$605) / $I8","v":1959.1316468618024},{"$f":"SUMPRODUCT(CB9:CB$605, $I9:$I$605) / $I8","v":1959.1316468618024},null,37531.455278146139,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB8)+$CB$5","v":-702.3968839106625},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB8)+$CB$5","v":-702.43410574951565},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB8)+$CB$5","v":-702.52357106893726},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB8)+$CB$5","v":-702.52357106893726}]
[0.33333333333333331,4,1,0.83333333333333326,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C9, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.99138689262261737,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E9,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E9, Myopia!$A:$A, 0)) * Trend_Factor^(A9)","v":0},0,0,{"$f":"VLOOKUP(C9,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99991750226872922,2.7497731312390055E-5,0,0,0.99989000453741683,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE10:AE$605, $I9:$I$604) / $I9","v":0},null,-47000,{"$f":"IF(E9>Mat_Year,0,  -SUM($AD$5:AD9))","v":-9306},-0.25589388759310183,0,-0.255915,-0.25589388759310183,-6541.0434869048368,{"$f":"SUMPRODUCT(AN10:AN$605, $I10:$I$605) / $I9","v":-6540.5038656570232},null,0,0,0,-1.7507343729186178,0,-1.7507343729186178,-20.075087476133479,0,-20.075087476133479,-1.7505899413047943,-5.5201936149144501E-4,-1.7507343729186178,-5.520649055936707E-4,-1.7505899413047943,-5.5201936149144501E-4,-306.82910482474063,{"$f":"(SUMPRODUCT(BE10:BE$605,$I9:$I$604)+SUMPRODUCT(BF10:BF$605,$I10:$I$605)) / $I9","v":-306.80379211970472},null,-1.7505899413047943,-0.25644590695459329,null,6848.0609134046899,6847.3076577767224,null,{"$f":"Reserve!BX9","v":9482.0355807714786},9480.9925998815415,-13.229011485669616,null,20.495076516366904,20.493385719052082,{"$f":"SUMPRODUCT(BU10:BU$605, $I10:$I$605) / $I9","v":3621.9249551850448},null,{"$f":"-BZ9*Others!$Q$43","v":-1.3458786265915079},null,5.2573383851230773,3.9114597585315694,3.9114597585315694,null,{"$f":"SUMPRODUCT(BZ10:BZ$605, $I10:$I$605) / $I9","v":2633.6849421048173},{"$f":"SUMPRODUCT(CA10:CA$605, $I10:$I$605) / $I9","v":1959.4615969259808},{"$f":"SUMPRODUCT(CB10:CB$605, $I10:$I$605) / $I9","v":1959.4615969259808},null,37517.96441922852,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB9)+$CB$5","v":-698.52377426646319},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB9)+$CB$5","v":-698.58574508558229},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB9)+$CB$5","v":-698.73442537101562},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB9)+$CB$5","v":-698.73442537101562}]
[0.41666666666666663,5,1,0.91666666666666663,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C10, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},{"$f":"(1+G10)^(1/12) - 1","v":2.1649437542921035E-3},{"$f":"I9/(1+H10)","v":0.98924523233540962},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E10,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E10, Myopia!$A:$A, 0)) * Trend_Factor^(A10)","v":0},0,0,{"$f":"VLOOKUP(C10,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99989000453741683,2.7496975124778964E-5,0,0,0.999862507562292,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE11:AE$605, $I10:$I$604) / $I10","v":0},null,-47000,{"$f":"IF(E10>Mat_Year,0,  -SUM($AD$5:AD10))","v":-9306},-0.25588685051119303,0,-0.255915,-0.25588685051119303,-6555.1288362290225,{"$f":"SUMPRODUCT(AN11:AN$605, $I11:$I$605) / $I10","v":-6554.4078018003893},null,0,0,0,-1.7526918664224815,0,-1.7526918664224815,-20.097533401644451,0,-20.097533401644451,-1.7524990782698686,-5.5262137601443182E-4,-1.7526918664224815,-5.5268216854522246E-4,-1.7524990782698686,-5.5262137601443182E-4,-305.74478985125972,{"$f":"(SUMPRODUCT(BE11:BE$605,$I10:$I$604)+SUMPRODUCT(BF11:BF$605,$I11:$I$605)) / $I10","v":-305.71115931166764},null,-1.7524990782698686,-0.25643947188720745,null,6861.0623052936726,6860.1189611120517,null,{"$f":"Reserve!BX10","v":9495.5450890361917},9494.2395233945335,-13.246923512991998,null,20.524279229257303,20.522021651669295,{"$f":"SUMPRODUCT(BU11:BU$605, $I11:$I$605) / $I10","v":3609.244197343618},null,{"$f":"-BZ10*Others!$Q$43","v":-1.3481368546611767},null,5.266159588520221,3.9180227338590443,3.9180227338590443,null,{"$f":"SUMPRODUCT(BZ11:BZ$605, $I11:$I$605) / $I10","v":2634.1205622824796},{"$f":"SUMPRODUCT(CA11:CA$605, $I11:$I$605) / $I10","v":1959.7856983381616},{"$f":"SUMPRODUCT(CB11:CB$605, $I11:$I$605) / $I10","v":1959.7856983381616},null,37504.45491096381,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB10)+$CB$5","v":-694.65371061497603},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB10)+$CB$5","v":-694.74656859950733},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB10)+$CB$5","v":-694.9689483689549},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB10)+$CB$5","v":-694.9689483689549}]
[0.49999999999999994,6,1,1,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C11, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98710819860602694,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E11,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E11, Myopia!$A:$A, 0)) * Trend_Factor^(A11)","v":0},0,0,{"$f":"VLOOKUP(C11,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.999862507562292,2.749621895796303E-5,0,0,0.99983501134333408,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE12:AE$605, $I11:$I$604) / $I11","v":0},null,-47000,{"$f":"IF(E11>Mat_Year,0,  -SUM($AD$5:AD11))","v":-9306},-0.25587981362280399,0,-0.255915,-0.25587981362280399,-6569.2450677386223,{"$f":"SUMPRODUCT(AN12:AN$605, $I12:$I$605) / $I11","v":-6568.3418462203581},null,0,0,0,-1.7546515485969261,0,-1.7546515485969261,-20.120004423911414,0,-20.120004423911414,-1.7544102972781814,-5.5322404707505311E-4,-1.7546515485969261,-5.5330012165756396E-4,-1.7544102972781814,-5.5322404707505311E-4,-304.65613297008076,{"$f":"(SUMPRODUCT(BE12:BE$605,$I11:$I$604)+SUMPRODUCT(BF12:BF$605,$I12:$I$605)) / $I11","v":-304.61424505569602},null,-1.7544102972781814,-0.25643303766987902,null,6874.090238190247,6872.956091276048,null,{"$f":"Reserve!BX11","v":9509.0732703474096},9507.5043811223968,-13.264857727863273,null,20.553522312196865,20.550696358310674,{"$f":"SUMPRODUCT(BU12:BU$605, $I12:$I$605) / $I11","v":3596.507311668061},null,{"$f":"-BZ11*Others!$Q$43","v":-1.3503987956478314},null,5.2749952954993411,3.9245964998515097,3.9245964998515097,null,{"$f":"SUMPRODUCT(BZ12:BZ$605, $I12:$I$605) / $I11","v":2634.5482898463465},{"$f":"SUMPRODUCT(CA12:CA$605, $I12:$I$605) / $I11","v":1960.1039276456784},{"$f":"SUMPRODUCT(CB12:CB$605, $I12:$I$605) / $I11","v":1960.1039276456784},null,37490.926729652594,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB11)+$CB$5","v":-690.78669077869131},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB11)+$CB$5","v":-690.91655458900868},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB11)+$CB$5","v":-691.22699242846227},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB11)+$CB$5","v":-691.22699242846227}]
[0.58333333333333326,7,1,1.0833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C12, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98497578143986975,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E12,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E12, Myopia!$A:$A, 0)) * Trend_Factor^(A12)","v":0},0,0,{"$f":"VLOOKUP(C12,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99983501134333408,2.7495462811941687E-5,0,0,0.99980751588052219,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE13:AE$605, $I12:$I$604) / $I12","v":0},null,-47000,{"$f":"IF(E12>Mat_Year,0,  -SUM($AD$5:AD12))","v":-9306},-0.25587277692792937,0,-0.255915,-0.25587277692792937,-6583.3922491429512,{"$f":"SUMPRODUCT(AN13:AN$605, $I13:$I$605) / $I12","v":-6582.3060640994599},null,0,0,0,-1.7566134218891016,0,{"$f":"AU12*(1+AV12)","v":-1.7566134218891016},-20.142500570995029,0,{"$f":"AX12*(1+AY12)","v":-20.142500570995029},{"$f":"AW12*$W12","v":-1.7563236006003429},{"$f":"AZ12*SUM(X12:Y12)","v":-5.5382737538930808E-4},{"$f":"IF($W12 = 0, 0, BE12/$W12)","v":-1.7566134218891016},{"$f":"IF($W12 = 0, 0, BF12/$W12)","v":-5.5391876570236331E-4},{"$f":"SUM(AT12,BA12)","v":-1.7563236006003429},{"$f":"SUM(BB12)","v":-5.5382737538930808E-4},-303.56312246500113,{"$f":"(SUMPRODUCT(BE13:BE$605,$I12:$I$604)+SUMPRODUCT(BF13:BF$605,$I13:$I$605)) / $I12","v":-303.51303799321232},null,-1.7563236006003429,-0.25642660430331865,null,6887.1447680890687,6885.819102092667,null,{"$f":"Reserve!BX12","v":9522.6201484298163},9520.7871952754249,-13.282814153028085,null,20.582805816488186,20.579409887006108,{"$f":"SUMPRODUCT(BU13:BU$605, $I13:$I$605) / $I12","v":3583.714137822717},null,{"$f":"-BZ12*Others!$Q$43","v":-1.3526644554430367},null,5.2838455290743624,3.9311810736313255,3.9311810736313255,null,{"$f":"SUMPRODUCT(BZ13:BZ$605, $I13:$I$605) / $I12","v":2634.9680931827556},{"$f":"SUMPRODUCT(CA13:CA$605, $I13:$I$605) / $I12","v":1960.4162613279668},{"$f":"SUMPRODUCT(CB13:CB$605, $I13:$I$605) / $I12","v":1960.4162613279668},null,37477.379851570186,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB12)+$CB$5","v":-686.92271258170501},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB12)+$CB$5","v":-687.09568140280021},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB12)+$CB$5","v":-687.50841083502689},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB12)+$CB$5","v":-687.50841083502689}]
[0.66666666666666663,8,1,1.1666666666666665,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C13, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98284797086392917,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E13,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E13, Myopia!$A:$A, 0)) * Trend_Factor^(A13)","v":0},0,0,{"$f":"VLOOKUP(C13,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99980751588052219,2.749470668671436E-5,0,0,0.99978002117383546,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE14:AE$605, $I13:$I$604) / $I13","v":0},null,-47000,{"$f":"IF(E13>Mat_Year,0,  -SUM($AD$5:AD13))","v":-9306},-0.25586574042656385,0,-0.255915,-0.25586574042656385,-6597.5704482997799,{"$f":"SUMPRODUCT(AN14:AN$605, $I14:$I$605) / $I13","v":-6596.300520761346},null,0,0,0,-1.758577488748893,0,-1.758577488748893,-20.165021870987303,0,-20.165021870987303,-1.7582389905094375,-5.544313616739759E-4,-1.758577488748893,-5.5453810145215086E-4,-1.7582389905094375,-5.544313616739759E-4,-302.46574659167482,{"$f":"(SUMPRODUCT(BE14:BE$605,$I13:$I$604)+SUMPRODUCT(BF14:BF$605,$I14:$I$605)) / $I13","v":-302.40752673876995},null,-1.7582389905094375,-0.25642017178823784,null,6900.2259511051025,6898.7080475001085,null,{"$f":"Reserve!BX13","v":9536.1857470333798},9534.0879880866596,-13.300792811234714,null,20.61212979348857,20.608162285834709,{"$f":"SUMPRODUCT(BU14:BU$605, $I14:$I$605) / $I13","v":3570.8645150767302},null,{"$f":"-BZ13*Others!$Q$43","v":-1.3549338399493935},null,5.2927103123023187,3.9377764723529252,3.9377764723529252,null,{"$f":"SUMPRODUCT(BZ14:BZ$605, $I14:$I$605) / $I13","v":2635.3799405865489},{"$f":"SUMPRODUCT(CA14:CA$605, $I14:$I$605) / $I13","v":1960.7226757963888},{"$f":"SUMPRODUCT(CB14:CB$605, $I14:$I$605) / $I13","v":1960.7226757963888},null,37463.814252966622,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB13)+$CB$5","v":-683.06177384971215},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB13)+$CB$5","v":-683.28392744046619},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB13)+$CB$5","v":-683.81305778818887},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB13)+$CB$5","v":-683.81305778818887}]
[0.75,9,1,1.25,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C14, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98072475692674099,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E14,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E14, Myopia!$A:$A, 0)) * Trend_Factor^(A14)","v":0},0,0,{"$f":"VLOOKUP(C14,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99978002117383546,2.7493950582280475E-5,0,0,0.99975252722325314,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE15:AE$605, $I14:$I$604) / $I14","v":0},null,-47000,{"$f":"IF(E14>Mat_Year,0,  -SUM($AD$5:AD14))","v":-9306},-0.2558587041187021,0,-0.255915,-0.2558587041187021,-6611.7797332156542,{"$f":"SUMPRODUCT(AN15:AN$605, $I15:$I$605) / $I14","v":-6610.3252816710828},null,0,0,0,-1.7605437516289251,0,-1.7605437516289251,-20.18756835201167,0,-20.18756835201167,-1.7601564692810305,-5.5503600664661811E-4,-1.7605437516289251,-5.5515812968032088E-4,-1.7601564692810305,-5.5503600664661811E-4,-301.36399357754703,{"$f":"(SUMPRODUCT(BE15:BE$605,$I14:$I$604)+SUMPRODUCT(BF15:BF$605,$I15:$I$605)) / $I14","v":-301.29769987999157},null,-1.7601564692810305,-0.25641374012534873,null,6913.3338434738898,6911.6229815510669,null,{"$f":"Reserve!BX14","v":9549.7700899333795},9547.4067818119292,-13.318793725269643,null,20.641494294610045,{"$f":"SUM(BJ14,BQ13)*H14","v":20.636953602924834},{"$f":"SUMPRODUCT(BU15:BU$605, $I15:$I$605) / $I14","v":3557.9582823031442},null,{"$f":"-BZ14*Others!$Q$43","v":-1.3572069550716961},null,{"$f":"SUM(BJ14,BK14,BR14,BU14)","v":5.3015896682488126},3.9443827131771165,3.9443827131771165,null,{"$f":"SUMPRODUCT(BZ15:BZ$605, $I15:$I$605) / $I14","v":2635.7838002608592},{"$f":"SUMPRODUCT(CA15:CA$605, $I15:$I$605) / $I14","v":1961.023147394076},{"$f":"SUMPRODUCT(CB15:CB$605, $I15:$I$605) / $I14","v":1961.023147394076},null,37450.229910066621,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB14)+$CB$5","v":-679.20387241002322},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB14)+$CB$5","v":-679.48127115236036},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB14)+$CB$5","v":-680.14078839586819},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB14)+$CB$5","v":-680.14078839586819}]
[0.83333333333333337,10,1,1.3333333333333335,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C15, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.9786061296983386,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E15,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E15, Myopia!$A:$A, 0)) * Trend_Factor^(A15)","v":0},0,0,{"$f":"VLOOKUP(C15,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99975252722325314,2.7493194498639463E-5,0,0,0.99972503402875446,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE16:AE$605, $I15:$I$604) / $I15","v":0},null,-47000,{"$f":"IF(E15>Mat_Year,0,  -SUM($AD$5:AD15))","v":-9306},-0.25585166800433884,0,-0.255915,-0.25585166800433884,-6626.0201720462283,{"$f":"SUMPRODUCT(AN16:AN$605, $I16:$I$605) / $I15","v":-6624.380412435471},null,0,0,0,-1.7625122129845652,0,-1.7625122129845652,-20.21014004222301,0,-20.21014004222301,-1.7620760391931676,-5.5564131102557883E-4,-1.7625122129845652,-5.5577885116113283E-4,-1.7620760391931676,-5.5564131102557883E-4,-300.25785162179028,{"$f":"(SUMPRODUCT(BE16:BE$605,$I15:$I$604)+SUMPRODUCT(BF16:BF$605,$I16:$I$605)) / $I15","v":-300.18354597750937},null,-1.7620760391931676,-0.25640730931536443,null,6926.4685015518044,6924.5639584129731,null,{"$f":"Reserve!BX15","v":9563.3732009304113},9560.743598729834,-13.336816917904798,null,20.670899371319443,20.665783886454168,{"$f":"SUMPRODUCT(BU16:BU$605, $I16:$I$605) / $I15","v":3544.9952779779942},null,{"$f":"-BZ15*Others!$Q$43","v":-1.3594838067304544},null,5.3104836200408378,3.9509998133103834,3.9509998133103834,null,{"$f":"SUMPRODUCT(BZ16:BZ$605, $I16:$I$605) / $I15","v":2636.1796403168573},{"$f":"SUMPRODUCT(CA16:CA$605, $I16:$I$605) / $I15","v":1961.3176523957384},{"$f":"SUMPRODUCT(CB16:CB$605, $I16:$I$605) / $I15","v":1961.3176523957384},null,37436.626799069592,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB15)+$CB$5","v":-675.34900609154397},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB15)+$CB$5","v":-675.68769103946784},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB15)+$CB$5","v":-676.49145866869196},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB15)+$CB$5","v":-676.49145866869196}]
[0.91666666666666674,11,1,1.4166666666666667,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C16, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.97649207927020687,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E16,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E16, Myopia!$A:$A, 0)) * Trend_Factor^(A16)","v":0},0,0,{"$f":"VLOOKUP(C16,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99972503402875446,2.7492438435790749E-5,0,0,0.99969754159031865,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE17:AE$605, $I16:$I$604) / $I16","v":0},null,-47000,{"$f":"IF(E16>Mat_Year,0,  -SUM($AD$5:AD16))","v":-9306},-0.25584463208346869,0,-0.255915,-0.25584463208346869,-6640.2918330965849,{"$f":"SUMPRODUCT(AN17:AN$605, $I17:$I$605) / $I16","v":-6638.4659788033441},null,0,0,0,-1.7644828752739254,0,-1.7644828752739254,-20.232736969807679,0,-20.232736969807679,-1.7639977025263796,-5.5624727552998506E-4,-1.7644828752739254,-5.5640026666971113E-4,-1.7639977025263796,-5.5624727552998506E-4,-299.14730889523997,{"$f":"(SUMPRODUCT(BE17:BE$605,$I16:$I$604)+SUMPRODUCT(BF17:BF$605,$I17:$I$605)) / $I16","v":-299.06505356490408},null,-1.7639977025263796,-0.25640087935899869,null,6939.6299818163188,6937.5310323682415,null,{"$f":"Reserve!BX16","v":9576.9951038504023},9574.0984611417662,-13.354862411932118,null,20.700345075138394,20.694653184649692,{"$f":"SUMPRODUCT(BU17:BU$605, $I17:$I$605) / $I16","v":3531.9753401793978},null,{"$f":"-BZ16*Others!$Q$43","v":-1.3617644008530425},null,5.3193921908321968,3.9576277899791545,3.9576277899791545,null,{"$f":"SUMPRODUCT(BZ17:BZ$605, $I17:$I$605) / $I16","v":2636.567428773521},{"$f":"SUMPRODUCT(CA17:CA$605, $I17:$I$605) / $I16","v":1961.6061670074964},{"$f":"SUMPRODUCT(CB17:CB$605, $I17:$I$605) / $I16","v":1961.6061670074964},null,37423.0048961496,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB16)+$CB$5","v":-671.49717272477926},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB16)+$CB$5","v":-671.90316565329158},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB16)+$CB$5","v":-672.8649255143813},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB16)+$CB$5","v":-672.8649255143813}]
[1,12,1,1.5,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C17, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.97438259575523567,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E17,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E17, Myopia!$A:$A, 0)) * Trend_Factor^(A17)","v":0},0,0,{"$f":"VLOOKUP(C17,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99969754159031865,2.7491682393733762E-5,0,0,0.99967004990792496,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE18:AE$605, $I17:$I$604) / $I17","v":0},null,-47000,{"$f":"IF(E17>Mat_Year,0,  -SUM($AD$5:AD17))","v":-9306},-0.25583759635608638,0,-0.255915,-0.25583759635608638,-6654.594784821571,{"$f":"SUMPRODUCT(AN18:AN$605, $I18:$I$605) / $I17","v":-6652.5820466658797},null,0,0,0,-1.7664557409578665,0,-1.7664557409578665,-20.255359162983531,0,-20.255359162983531,-1.7659214615636838,-5.5685390087974814E-4,-1.7664557409578665,-5.5702237698204704E-4,-1.7659214615636838,-5.5685390087974814E-4,-298.03235354032847,{"$f":"(SUMPRODUCT(BE18:BE$605,$I17:$I$604)+SUMPRODUCT(BF18:BF$605,$I18:$I$605)) / $I17","v":-297.94221114864308},null,-1.7659214615636838,-0.25639445025696611,null,6952.8183408662653,6950.5242578145153,null,{"$f":"Reserve!BX17","v":9590.6358225446311},9587.4713913719243,-13.37293023015809,null,20.729831457643364,20.723561545787724,{"$f":"SUMPRODUCT(BU18:BU$605, $I18:$I$605) / $I17","v":3518.898306586645},null,{"$f":"-BZ17*Others!$Q$43","v":-1.3640487433751001},null,5.3283154038089844,3.9642666604338843,3.9642666604338843,null,{"$f":"SUMPRODUCT(BZ18:BZ$605, $I18:$I$605) / $I17","v":2636.9471335574053},{"$f":"SUMPRODUCT(CA18:CA$605, $I18:$I$605) / $I17","v":1961.8886673667064},{"$f":"SUMPRODUCT(CB18:CB$605, $I18:$I$605) / $I17","v":1961.8886673667064},null,37409.364177455369,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB17)+$CB$5","v":-667.64837014183377},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB17)+$CB$5","v":-668.12767359573547},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB17)+$CB$5","v":-669.26104673216867},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB17)+$CB$5","v":-669.26104673216867}]
[1.0833333333333333,1,2,1.5833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C18, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.97205048629110846,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E18,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E18, Myopia!$A:$A, 0)) * Trend_Factor^(A18)","v":0},0,0,{"$f":"VLOOKUP(C18,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99967004990792496,2.7490926372467938E-5,0,0,0.99964255898155252,null,0,0,0,0,{"$f":"SUMPRODUCT(AE19:AE$605, $I18:$I$604) / $I18","v":0},null,-47000,{"$f":"IF(E18>Mat_Year,0,  -SUM($AD$5:AD18))","v":-9306},-0.25583056082218664,0,-0.255915,-0.25583056082218664,-6670.4877858908512,{"$f":"SUMPRODUCT(AN19:AN$605, $I19:$I$605) / $I18","v":-6668.2868578317111},null,0,0,0,-1.7684308125000003,0,-1.7684308125000003,-20.278006650000002,0,-20.278006650000002,-1.7678473185905876,-5.5746118779556532E-4,-1.7684308125000003,-5.5764518287500014E-4,-1.7678473185905876,-5.5746118779556532E-4,-296.9823668833248,{"$f":"(SUMPRODUCT(BE19:BE$605,$I18:$I$604)+SUMPRODUCT(BF19:BF$605,$I19:$I$605)) / $I18","v":-296.884377524027},null,-1.7678473185905876,-0.25638802200998217,null,6967.6617634726645,6965.1712353557314,null,{"$f":"Reserve!BX18","v":9605.990320379784},9602.5567454164702,-15.085354044545966,null,23.005274633258725,22.997684040775269,{"$f":"SUMPRODUCT(BU19:BU$605, $I19:$I$605) / $I18","v":3504.3430400538368},null,{"$f":"-BZ18*Others!$Q$43","v":-1.507352231840956},null,5.8880946556287341,4.3807424237877779,4.3807424237877779,null,{"$f":"SUMPRODUCT(BZ19:BZ$605, $I19:$I$605) / $I18","v":2637.3855100607352},{"$f":"SUMPRODUCT(CA19:CA$605, $I19:$I$605) / $I18","v":1962.2148194851836},{"$f":"SUMPRODUCT(CB19:CB$605, $I19:$I$605) / $I18","v":1962.2148194851836},null,37394.009679620212,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB18)+$CB$5","v":-663.40568576181363},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB18)+$CB$5","v":-663.97246678094291},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB18)+$CB$5","v":-665.31005934786958},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB18)+$CB$5","v":-665.31005934786958}]
[1.1666666666666665,2,2,1.6666666666666665,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C19, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96972395855080962,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E19,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E19, Myopia!$A:$A, 0)) * Trend_Factor^(A19)","v":0},0,0,{"$f":"VLOOKUP(C19,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99964255898155252,2.7490170371992694E-5,0,0,0.99961506881118056,null,0,0,0,0,{"$f":"SUMPRODUCT(AE20:AE$605, $I19:$I$604) / $I19","v":0},null,-47000,{"$f":"IF(E19>Mat_Year,0,  -SUM($AD$5:AD19))","v":-9306},-0.25582352548176401,0,-0.255915,-0.25582352548176401,-6686.419355009527,{"$f":"SUMPRODUCT(AN20:AN$605, $I20:$I$605) / $I19","v":-6684.0293544655051},null,0,0,0,-1.7704080923666941,0,-1.7704080923666941,-20.300679459138088,0,-20.300679459138088,-1.7697752758950909,-5.5806913699891852E-4,-1.7704080923666941,-5.5826868512629739E-4,-1.7697752758950909,-5.5806913699891852E-4,-295.92784954323361,{"$f":"(SUMPRODUCT(BE20:BE$605,$I19:$I$604)+SUMPRODUCT(BF20:BF$605,$I20:$I$605)) / $I19","v":-295.82207279130591},null,-1.7697752758950909,-0.25638159461876292,null,6982.5392243814231,6979.8514272568036,null,{"$f":"Reserve!BX19","v":9621.3692091571393},9617.6656440693878,-15.10889865291756,null,23.042107862592108,23.033871668090526,{"$f":"SUMPRODUCT(BU20:BU$605, $I20:$I$605) / $I19","v":3489.716665408293},null,{"$f":"-BZ19*Others!$Q$43","v":-1.5100969330327325},null,5.8988161446591114,4.3887192116263787,4.3887192116263787,null,{"$f":"SUMPRODUCT(BZ20:BZ$605, $I20:$I$605) / $I19","v":2637.8142168125801},{"$f":"SUMPRODUCT(CA20:CA$605, $I20:$I$605) / $I19","v":1962.533777308556},{"$f":"SUMPRODUCT(CB20:CB$605, $I20:$I$605) / $I19","v":1962.533777308556},null,37378.630790842857,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB19)+$CB$5","v":-659.16573284821175},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB19)+$CB$5","v":-659.82658468748411},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB19)+$CB$5","v":-661.38319110509417},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB19)+$CB$5","v":-661.38319110509417}]
[1.2499999999999998,3,2,1.7499999999999998,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C20, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96740299917491435,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E20,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E20, Myopia!$A:$A, 0)) * Trend_Factor^(A20)","v":0},0,0,{"$f":"VLOOKUP(C20,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99961506881118056,2.7489414392307466E-5,0,0,0.99958757939678822,null,0,0,0,0,{"$f":"SUMPRODUCT(AE21:AE$605, $I20:$I$604) / $I20","v":0},null,-47000,{"$f":"IF(E20>Mat_Year,0,  -SUM($AD$5:AD20))","v":-9306},-0.2558164903348133,0,-0.255915,-0.2558164903348133,-6702.3895857719026,{"$f":"SUMPRODUCT(AN21:AN$605, $I21:$I$605) / $I20","v":-6699.8096269807202},null,0,0,0,-1.7723875830270721,0,-1.7723875830270721,-20.323377618710424,0,-20.323377618710424,-1.7717053357676886,-5.5867774921207773E-4,-1.7723875830270721,-5.5889288451453666E-4,-1.7717053357676886,-5.5867774921207773E-4,-294.86878830850799,{"$f":"(SUMPRODUCT(BE21:BE$605,$I20:$I$604)+SUMPRODUCT(BF21:BF$605,$I21:$I$605)) / $I20","v":-294.75528411527864},null,-1.7717053357676886,-0.25637516808402538,null,6997.4508039775146,6994.564911095993,null,{"$f":"Reserve!BX20","v":9636.7725262907989},9632.7981227524906,-15.132478683102818,null,23.078999604515264,23.070115777760734,{"$f":"SUMPRODUCT(BU21:BU$605, $I21:$I$605) / $I20","v":3475.018955567567},null,{"$f":"-BZ20*Others!$Q$43","v":-1.5128464872463874},null,5.9095565908062007,4.3967101035598137,4.3967101035598137,null,{"$f":"SUMPRODUCT(BZ21:BZ$605, $I21:$I$605) / $I20","v":2638.2332116564939},{"$f":"SUMPRODUCT(CA21:CA$605, $I21:$I$605) / $I20","v":1962.8455094724279},{"$f":"SUMPRODUCT(CB21:CB$605, $I21:$I$605) / $I20","v":1962.8455094724279},null,37363.227473709201,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB20)+$CB$5","v":-654.92851004787974},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB20)+$CB$5","v":-655.69000678546047},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB20)+$CB$5","v":-657.4802951398741},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB20)+$CB$5","v":-657.4802951398741}]
[1.333333333333333,4,2,1.833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C21, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96508759483597273,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E21,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E21, Myopia!$A:$A, 0)) * Trend_Factor^(A21)","v":0},0,0,{"$f":"VLOOKUP(C21,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99958757939678822,2.7488658433411677E-5,0,0,0.99956009073835483,null,0,0,0,0,{"$f":"SUMPRODUCT(AE22:AE$605, $I21:$I$604) / $I21","v":0},null,-47000,{"$f":"IF(E21>Mat_Year,0,  -SUM($AD$5:AD21))","v":-9306},-0.25580945538132904,0,-0.255915,-0.25580945538132904,-6718.398571999418,{"$f":"SUMPRODUCT(AN22:AN$605, $I22:$I$605) / $I21","v":-6715.6277660077367},null,0,0,0,-1.7743692869530192,0,-1.7743692869530192,-20.346101157061284,0,-20.346101157061284,-1.7736375005013736,-5.5928702515809978E-4,-1.7743692869530192,-5.5951778181918539E-4,-1.7736375005013736,-5.5928702515809978E-4,-293.80516993306117,{"$f":"(SUMPRODUCT(BE22:BE$605,$I21:$I$604)+SUMPRODUCT(BF22:BF$605,$I22:$I$605)) / $I21","v":-293.68399862765062},null,-1.7736375005013736,-0.25636874240648716,null,7012.3965828385008,7009.3117646353812,null,{"$f":"Reserve!BX21","v":9652.2003092492705},9647.9542169379765,-15.156094185485927,null,23.115949948784856,23.106416454763163,{"$f":"SUMPRODUCT(BU22:BU$605, $I22:$I$605) / $I21","v":3460.2496828194257},null,{"$f":"-BZ21*Others!$Q$43","v":-1.5156009027505606},null,5.9203160263693775,4.4047151236188169,4.4047151236188169,null,{"$f":"SUMPRODUCT(BZ22:BZ$605, $I22:$I$605) / $I21","v":2638.6424523025917},{"$f":"SUMPRODUCT(CA22:CA$605, $I22:$I$605) / $I21","v":1963.1499845131248},{"$f":"SUMPRODUCT(CB22:CB$605, $I22:$I$605) / $I21","v":1963.1499845131248},null,37347.799690750733,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB21)+$CB$5","v":-650.69401600813262},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB21)+$CB$5","v":-651.56271258938034},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB21)+$CB$5","v":-653.60122548033041},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB21)+$CB$5","v":-653.60122548033041}]
[1.4166666666666663,5,2,1.9166666666666663,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C22, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96277773223843288,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E22,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},0,0.33,{"$f":"INDEX(Myopia!$H:$H, MATCH(E22, Myopia!$A:$A, 0)) * Trend_Factor^(A22)","v":0},0,0,{"$f":"VLOOKUP(C22,Others!$L$10:$M$61,2)","v":0},0,0,2.7500000000000001E-5,0,0,0.99956009073835483,2.7487902495304759E-5,0,0,0.99953260283585954,null,0,0,0,0,{"$f":"SUMPRODUCT(AE23:AE$605, $I22:$I$604) / $I22","v":0},null,-47000,{"$f":"IF(E22>Mat_Year,0,  -SUM($AD$5:AD22))","v":-9306},-0.25580242062130609,0,-0.255915,-0.25580242062130609,-6734.4464077411858,{"$f":"SUMPRODUCT(AN23:AN$605, $I23:$I$605) / $I22","v":-6731.4838623943679},null,0,0,0,-1.7763532066191849,0,-1.7763532066191849,-20.36885010256665,0,-20.36885010256665,-1.77557177239164,-5.5989696556083045E-4,-1.7763532066191849,-5.6014337782058291E-4,-1.77557177239164,-5.5989696556083045E-4,-292.73698113618053,{"$f":"(SUMPRODUCT(BE23:BE$605,$I22:$I$604)+SUMPRODUCT(BF23:BF$605,$I23:$I$605)) / $I22","v":-292.60820342695268},null,-1.77557177239164,-0.25636231758686695,null,7027.3766417350071,7024.0920658213136,null,{"$f":"Reserve!BX22","v":9667.6525955555426},9663.133962148484,-15.179745210507463,null,23.152958985288077,23.142773784195956,{"$f":"SUMPRODUCT(BU23:BU$605, $I23:$I$605) / $I22","v":3445.4086188202191},null,{"$f":"-BZ22*Others!$Q$43","v":-1.5183601878297568},null,5.9310944837099875,4.4127342958802309,4.4127342958802309,null,{"$f":"SUMPRODUCT(BZ23:BZ$605, $I23:$I$605) / $I22","v":2639.0418963271663},{"$f":"SUMPRODUCT(CA23:CA$605, $I23:$I$605) / $I22","v":1963.4471708674087},{"$f":"SUMPRODUCT(CB23:CB$605, $I23:$I$605) / $I22","v":1963.4471708674087},null,37332.347404444459,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB22)+$CB$5","v":-646.46224937674288},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB22)+$CB$5","v":-647.44468165805779},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB22)+$CB$5","v":-649.74583704126167},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB22)+$CB$5","v":-649.74583704126167}]
[1.4999999999999996,6,2,1.9999999999999996,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C23, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96047339811856502,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E23,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E23, Myopia!$A:$A, 0)) * Trend_Factor^(A23)","v":0},0,0,{"$f":"VLOOKUP(C23,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99953260283585954,2.7653735345125446E-5,0,0,0.99950494910051446,null,0,0,0,0,{"$f":"SUMPRODUCT(AE24:AE$605, $I23:$I$604) / $I23","v":0},null,-47000,{"$f":"IF(E23>Mat_Year,0,  -SUM($AD$5:AD23))","v":-9306},-0.2573456611217374,0,-0.25746599999999997,-0.2573456611217374,-6750.5316362745552,{"$f":"SUMPRODUCT(AN24:AN$605, $I24:$I$605) / $I23","v":-6747.3764569313198},null,0,0,0,-1.7783393445029845,0,-1.7783393445029845,-20.391624483634221,0,-20.391624483634221,-1.7775081537364843,-5.6390458672760113E-4,-1.7783393445029845,-5.6416827738054679E-4,-1.7775081537364843,-5.6390458672760113E-4,-291.6642052038365,{"$f":"(SUMPRODUCT(BE24:BE$605,$I23:$I$604)+SUMPRODUCT(BF24:BF$605,$I24:$I$605)) / $I23","v":-291.52788218144298},null,-1.7775081537364843,-0.25790956570846502,null,7042.3906809538903,7038.9043391127552,null,{"$f":"Reserve!BX23","v":9683.129490713005},9678.3358487487931,-15.201886600309081,null,23.190026804042827,23.179187851278275,{"$f":"SUMPRODUCT(BU24:BU$605, $I24:$I$605) / $I23","v":3430.4955345932435},null,{"$f":"-BZ23*Others!$Q$43","v":-1.5211221840702065},null,5.941883531524244,4.4207613474540377,4.4207613474540377,null,{"$f":"SUMPRODUCT(BZ24:BZ$605, $I24:$I$605) / $I23","v":2639.4315096360333},{"$f":"SUMPRODUCT(CA24:CA$605, $I24:$I$605) / $I23","v":1963.7370431692054},{"$f":"SUMPRODUCT(CB24:CB$605, $I24:$I$605) / $I23","v":1963.7370431692054},null,37316.870509286993,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB23)+$CB$5","v":-642.23321482584629},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB23)+$CB$5","v":-643.33589944713538},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB23)+$CB$5","v":-645.91399107691586},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB23)+$CB$5","v":-645.91399107691586}]
[1.5833333333333328,7,2,2.083333333333333,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C24, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95817457924438487,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E24,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E24, Myopia!$A:$A, 0)) * Trend_Factor^(A24)","v":0},0,0,{"$f":"VLOOKUP(C24,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99950494910051446,2.7652970258447566E-5,0,0,0.99947729613025604,null,0,0,0,0,{"$f":"SUMPRODUCT(AE25:AE$605, $I24:$I$604) / $I24","v":0},null,-47000,{"$f":"IF(E24>Mat_Year,0,  -SUM($AD$5:AD24))","v":-9306},-0.25733854122511307,0,-0.25746600000000003,-0.25733854122511307,-6766.6570271918945,{"$f":"SUMPRODUCT(AN25:AN$605, $I25:$I$605) / $I24","v":-6763.3071875440728},null,0,0,0,-1.7803277030846043,0,-1.7803277030846043,-20.414424328703461,0,-20.414424328703461,-1.7794463502538131,-5.6451946880496521E-4,-1.7803277030846043,-5.64799073094129E-4,-1.7794463502538131,-5.6451946880496521E-4,-290.58688090237445,{"$f":"(SUMPRODUCT(BE25:BE$605,$I24:$I$604)+SUMPRODUCT(BF25:BF$605,$I25:$I$605)) / $I24","v":-290.44302560560504},null,-1.7794463502538131,-0.25790306069391805,null,7057.4391639111291,7053.7502131496703,null,{"$f":"Reserve!BX24","v":9698.6309675155135},9693.5614555775737,-15.225606828780656,null,23.227153658163189,23.215655034852226,{"$f":"SUMPRODUCT(BU25:BU$605, $I25:$I$605) / $I24","v":3415.5102042336007},null,{"$f":"-BZ24*Others!$Q$43","v":-1.5238908915517031},null,5.9526987951238404,4.4288079035721371,4.4288079035721371,null,{"$f":"SUMPRODUCT(BZ25:BZ$605, $I25:$I$605) / $I24","v":2639.8112424278984},{"$f":"SUMPRODUCT(CA25:CA$605, $I25:$I$605) / $I24","v":1964.0195643663531},{"$f":"SUMPRODUCT(CB25:CB$605, $I25:$I$605) / $I24","v":1964.0195643663531},null,37301.369032484487,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB24)+$CB$5","v":-638.00690591293642},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB24)+$CB$5","v":-639.23634064650832},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB24)+$CB$5","v":-642.10553961188623},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB24)+$CB$5","v":-642.10553961188623}]
[1.6666666666666661,8,2,2.1666666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C25, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95588126241557803,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E25,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E25, Myopia!$A:$A, 0)) * Trend_Factor^(A25)","v":0},0,0,{"$f":"VLOOKUP(C25,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99947729613025604,2.7652205192937083E-5,0,0,0.99944964392506308,null,0,0,0,0,{"$f":"SUMPRODUCT(AE26:AE$605, $I25:$I$604) / $I25","v":0},null,-47000,{"$f":"IF(E25>Mat_Year,0,  -SUM($AD$5:AD25))","v":-9306},-0.2573314215254725,0,-0.25746600000000003,-0.2573314215254725,-6782.8215528005985,{"$f":"SUMPRODUCT(AN26:AN$605, $I26:$I$605) / $I25","v":-6779.2761457271672},null,0,0,0,-1.7823182848470029,0,-1.7823182848470029,-20.437249666245631,0,-20.437249666245631,-1.781386660182398,-5.6513502135030914E-4,-1.7823182848470029,-5.6543057409946243E-4,-1.781386660182398,-5.6513502135030914E-4,-289.50494605489405,{"$f":"(SUMPRODUCT(BE26:BE$605,$I25:$I$604)+SUMPRODUCT(BF26:BF$605,$I26:$I$605)) / $I25","v":-289.35362069928112},null,-1.781386660182398,-0.25789655654682281,null,7072.5221719689107,7068.6297664264412,null,{"$f":"Reserve!BX25","v":9714.1570636602992},9708.8108183074219,-15.249362729848144,null,23.264339482371174,23.252179122096702,{"$f":"SUMPRODUCT(BU26:BU$605, $I26:$I$605) / $I25","v":3400.4523975072307},null,{"$f":"-BZ25*Others!$Q$43","v":-1.5266644929329505},null,5.9635331755193377,4.436868682586387,4.436868682586387,null,{"$f":"SUMPRODUCT(BZ26:BZ$605, $I26:$I$605) / $I25","v":2640.1810518809757},{"$f":"SUMPRODUCT(CA26:CA$605, $I26:$I$605) / $I25","v":1964.2947025994426},{"$f":"SUMPRODUCT(CB26:CB$605, $I26:$I$605) / $I25","v":1964.2947025994426},null,37285.842936339701,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB25)+$CB$5","v":-633.78332128421641},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB25)+$CB$5","v":-635.14598494161339},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB25)+$CB$5","v":-638.32034017723754},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB25)+$CB$5","v":-638.32034017723754}]
[1.7499999999999993,9,2,2.2499999999999991,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C26, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95359343446342393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E26,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E26, Myopia!$A:$A, 0)) * Trend_Factor^(A26)","v":0},0,0,{"$f":"VLOOKUP(C26,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99944964392506308,2.7651440148593411E-5,0,0,0.99942199248491448,null,0,0,0,0,{"$f":"SUMPRODUCT(AE27:AE$605, $I26:$I$604) / $I26","v":0},null,-47000,{"$f":"IF(E26>Mat_Year,0,  -SUM($AD$5:AD26))","v":-9306},-0.25732430202281031,0,-0.25746600000000003,-0.25732430202281031,-6799.0253080766042,{"$f":"SUMPRODUCT(AN27:AN$605, $I27:$I$605) / $I26","v":-6795.2834231946545},null,0,0,0,-1.784311092275916,0,-1.784311092275916,-20.460100524763835,0,-20.460100524763835,-1.7833290858267046,-5.6575124509471186E-4,-1.784311092275916,-5.6606278118513274E-4,-1.7833290858267046,-5.6575124509471186E-4,-288.41838724035466,{"$f":"(SUMPRODUCT(BE27:BE$605,$I26:$I$604)+SUMPRODUCT(BF27:BF$605,$I27:$I$605)) / $I26","v":-288.25965442881341},null,-1.7833290858267046,-0.25789005326790504,null,7087.6397866843827,7083.5430776234598,null,{"$f":"Reserve!BX26","v":9729.7078168993994},9724.083972661645,-15.273154354223152,null,23.301584367102706,23.288760198590616,{"$f":"SUMPRODUCT(BU27:BU$605, $I27:$I$605) / $I26","v":3385.3218835421244},null,{"$f":"-BZ26*Others!$Q$43","v":-1.5294429965498513},null,5.9743867052728561,4.444943708723005,4.444943708723005,null,{"$f":"SUMPRODUCT(BZ27:BZ$605, $I27:$I$605) / $I26","v":2640.5408950381807},{"$f":"SUMPRODUCT(CA27:CA$605, $I27:$I$605) / $I26","v":1964.5624259084032},{"$f":"SUMPRODUCT(CB27:CB$605, $I27:$I$605) / $I26","v":1964.5624259084032},null,37270.292183100602,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB26)+$CB$5","v":-629.56245958635736},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB26)+$CB$5","v":-631.0648120618489},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB26)+$CB$5","v":-634.55825116954077},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB26)+$CB$5","v":-634.55825116954077}]
[1.8333333333333326,10,2,2.3333333333333326,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C27, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95131108225072036,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E27,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E27, Myopia!$A:$A, 0)) * Trend_Factor^(A27)","v":0},0,0,{"$f":"VLOOKUP(C27,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99942199248491448,2.7650675125415968E-5,0,0,0.99939434180978903,null,0,0,0,0,{"$f":"SUMPRODUCT(AE28:AE$605, $I27:$I$604) / $I27","v":0},null,-47000,{"$f":"IF(E27>Mat_Year,0,  -SUM($AD$5:AD27))","v":-9306},-0.25731718271712101,0,-0.25746600000000003,-0.25731718271712101,-6815.2683882263391,{"$f":"SUMPRODUCT(AN28:AN$605, $I28:$I$605) / $I27","v":-6811.3291118806192},null,0,0,0,-1.7863061278598571,0,-1.7863061278598571,-20.482976932793026,0,-20.482976932793026,-1.7852736294937108,-5.6636814077004919E-4,-1.7863061278598571,-5.6669569514060706E-4,-1.7852736294937108,-5.6636814077004919E-4,-287.32719100264859,{"$f":"(SUMPRODUCT(BE28:BE$605,$I27:$I$604)+SUMPRODUCT(BF28:BF$605,$I28:$I$605)) / $I27","v":-287.16111372696065},null,{"$f":"SUM(AE27,BE27)","v":-1.7852736294937108},{"$f":"SUM(AN27,BF27)","v":-0.25788355085789105},null,7102.7920898101311,{"$f":"MAX(BN28/(1+H28) - (BJ28 + BK28/(1+H28)),0)","v":7098.490225607572},null,{"$f":"Reserve!BX27","v":9745.2832650397104},9739.3809544143132,-15.296981752668216,null,23.338888402925171,23.32539835003454,{"$f":"SUMPRODUCT(BU28:BU$605, $I28:$I$605) / $I27","v":3370.118430826672},null,{"$f":"-BZ27*Others!$Q$43","v":-1.5322264107557686},null,5.9852594170147206,4.453033006258952,4.453033006258952,null,{"$f":"SUMPRODUCT(BZ28:BZ$605, $I28:$I$605) / $I27","v":2640.8907288067371},{"$f":"SUMPRODUCT(CA28:CA$605, $I28:$I$605) / $I27","v":1964.8227022322089},{"$f":"SUMPRODUCT(CB28:CB$605, $I28:$I$605) / $I27","v":1964.8227022322089},null,37254.71673496029,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB27)+$CB$5","v":-625.34431946648817},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB27)+$CB$5","v":-626.99280178047104},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB27)+$CB$5","v":-630.8191318456187},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB27)+$CB$5","v":-630.8191318456187}]
[1.9166666666666659,11,2,2.4166666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C28, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.94903419267170808,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E28,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E28, Myopia!$A:$A, 0)) * Trend_Factor^(A28)","v":0},0,0,{"$f":"VLOOKUP(C28,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99939434180978903,2.7649910123404164E-5,0,0,0.99936669189966565,null,0,0,0,0,{"$f":"SUMPRODUCT(AE29:AE$605, $I28:$I$604) / $I28","v":0},null,-47000,{"$f":"IF(E28>Mat_Year,0,  -SUM($AD$5:AD28))","v":-9306},-0.25731006360839914,0,-0.25746599999999997,-0.25731006360839914,-6831.5508886872922,{"$f":"SUMPRODUCT(AN29:AN$605, $I29:$I$605) / $I28","v":-6827.4133039397157},null,0,0,0,-1.7883033940901236,0,-1.7883033940901236,-20.505878918900081,0,-20.505878918900081,-1.7872202934929109,-5.6698570910899537E-4,-1.7883033940901236,-5.673293167562356E-4,-1.7872202934929109,-5.6698570910899537E-4,-286.2313438505135,{"$f":"(SUMPRODUCT(BE29:BE$605,$I28:$I$604)+SUMPRODUCT(BF29:BF$605,$I29:$I$605)) / $I28","v":-286.05798549281536},null,-1.7872202934929109,-0.25787704931750816,null,7117.979163294649,7113.471289432523,null,{"$f":"Reserve!BX28","v":9760.8834459430727},9754.7017993903373,-15.320844976024091,null,23.376251680537575,23.362093662250825,{"$f":"SUMPRODUCT(BU29:BU$605, $I29:$I$605) / $I28","v":3354.841807208008},null,{"$f":"-BZ28*Others!$Q$43","v":-1.5350147439145767},null,5.9961513434163152,4.4611365995017387,4.4611365995017387,null,{"$f":"SUMPRODUCT(BZ29:BZ$605, $I29:$I$605) / $I28","v":2641.2305099578102},{"$f":"SUMPRODUCT(CA29:CA$605, $I29:$I$605) / $I28","v":1965.0754994086071},{"$f":"SUMPRODUCT(CB29:CB$605, $I29:$I$605) / $I28","v":1965.0754994086071},null,37239.116554056927,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB28)+$CB$5","v":-621.12889957220295},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB28)+$CB$5","v":-622.92993391450841},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB28)+$CB$5","v":-627.10284231733885},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB28)+$CB$5","v":-627.10284231733885}]
[1.9999999999999991,12,2,2.4999999999999991,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C29, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.94676275265199528,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E29,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E29, Myopia!$A:$A, 0)) * Trend_Factor^(A29)","v":0},0,0,{"$f":"VLOOKUP(C29,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99936669189966565,2.7649145142557416E-5,0,0,0.99933904275452312,null,0,0,0,0,{"$f":"SUMPRODUCT(AE30:AE$605, $I29:$I$604) / $I29","v":0},null,-47000,{"$f":"IF(E29>Mat_Year,0,  -SUM($AD$5:AD29))","v":-9306},-0.25730294469663934,0,-0.25746600000000003,-0.25730294469663934,-6847.8729051285673,{"$f":"SUMPRODUCT(AN30:AN$605, $I30:$I$605) / $I29","v":-6843.5360917476892},null,0,0,0,-1.7903028934607976,0,-1.7903028934607976,-20.528806511683811,0,-20.528806511683811,-1.7891690801363169,-5.6760395084502345E-4,-1.7903028934607976,-5.6796364682325207E-4,-1.7891690801363169,-5.6760395084502345E-4,-285.13083225744452,{"$f":"(SUMPRODUCT(BE30:BE$605,$I29:$I$604)+SUMPRODUCT(BF30:BF$605,$I30:$I$605)) / $I29","v":-284.9502565917208},null,-1.7891690801363169,-0.25787054864748438,null,7133.2010892828066,7128.486348339402,null,{"$f":"Reserve!BX29","v":9776.5083975263387},9770.0465434655289,-15.344744075191556,null,23.413674290770729,23.398846221183792,{"$f":"SUMPRODUCT(BU30:BU$605, $I30:$I$605) / $I29","v":3339.491779890348},null,{"$f":"-BZ29*Others!$Q$43","v":-1.5378080044053595},null,6.0070625172084355,4.4692545128030758,4.4692545128030758,null,{"$f":"SUMPRODUCT(BZ30:BZ$605, $I30:$I$605) / $I29","v":2641.5601951261219},{"$f":"SUMPRODUCT(CA30:CA$605, $I30:$I$605) / $I29","v":1965.3207851738314},{"$f":"SUMPRODUCT(CB30:CB$605, $I30:$I$605) / $I29","v":1965.3207851738314},null,37223.491602473659,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB29)+$CB$5","v":-616.91619855155716},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB29)+$CB$5","v":-618.87618832466433},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB29)+$CB$5","v":-623.40924354642721},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB29)+$CB$5","v":-623.40924354642721}]
[2.0833333333333326,1,3,2.5833333333333326,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C30, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.94427652091172476,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E30,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E30, Myopia!$A:$A, 0)) * Trend_Factor^(A30)","v":0},0,0,{"$f":"VLOOKUP(C30,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99933904275452312,2.7648380182875141E-5,0,0,0.99931139437434024,null,0,0,0,0,{"$f":"SUMPRODUCT(AE31:AE$605, $I30:$I$604) / $I30","v":0},null,-47000,{"$f":"IF(E30>Mat_Year,0,  -SUM($AD$5:AD30))","v":-9306},-0.25729582598183609,0,-0.25746600000000003,-0.25729582598183609,-6865.8354998376726,{"$f":"SUMPRODUCT(AN31:AN$605, $I31:$I$605) / $I30","v":-6861.2974761178029},null,0,0,0,-1.7923046284687503,0,-1.7923046284687503,-20.551759739775001,0,-20.551759739775001,-1.7911199917384621,-5.6822286671240633E-4,-1.7923046284687503,-5.6859868613377503E-4,-1.7911199917384621,-5.6822286671240633E-4,-284.09188447776165,{"$f":"(SUMPRODUCT(BE31:BE$605,$I30:$I$604)+SUMPRODUCT(BF31:BF$605,$I31:$I$605)) / $I30","v":-283.90411188833491},null,-1.7911199917384621,-0.25786404884854852,null,7150.1252044460825,7145.201588006129,null,{"$f":"Reserve!BX30","v":9793.8838026567191},9787.1396791731513,-17.093135707622423,null,25.736327086509387,25.719316474649595,{"$f":"SUMPRODUCT(BU31:BU$605, $I31:$I$605) / $I30","v":3322.5651743172884},null,{"$f":"-BZ30*Others!$Q$43","v":-1.683762361968681},null,6.5771967264401603,4.8934343644714797,4.8934343644714797,null,{"$f":"SUMPRODUCT(BZ31:BZ$605, $I31:$I$605) / $I30","v":2641.9380911670173},{"$f":"SUMPRODUCT(CA31:CA$605, $I31:$I$605) / $I30","v":1965.6019398282574},{"$f":"SUMPRODUCT(CB31:CB$605, $I31:$I$605) / $I30","v":1965.6019398282574},null,37206.116197343283,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB30)+$CB$5","v":-612.31501509766099},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB30)+$CB$5","v":-614.45570868641835},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB30)+$CB$5","v":-619.3970764981002},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB30)+$CB$5","v":-619.3970764981002}]
[2.1666666666666661,2,3,2.6666666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C31, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.94179681810201166,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E31,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E31, Myopia!$A:$A, 0)) * Trend_Factor^(A31)","v":0},0,0,{"$f":"VLOOKUP(C31,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99931139437434024,2.7647615244356747E-5,0,0,0.99928374675909593,null,0,0,0,0,{"$f":"SUMPRODUCT(AE32:AE$605, $I31:$I$604) / $I31","v":0},null,-47000,{"$f":"IF(E31>Mat_Year,0,  -SUM($AD$5:AD31))","v":-9306},-0.25728870746398391,0,-0.25746600000000003,-0.25728870746398391,-6883.8458874264988,{"$f":"SUMPRODUCT(AN32:AN$605, $I32:$I$605) / $I31","v":-6879.1056324222418},null,0,0,0,-1.7943086016136445,0,-1.7943086016136445,-20.574738631836453,0,-20.574738631836453,-1.7930730306164036,-5.6884245744621726E-4,-1.7943086016136445,-5.6923443548080859E-4,-1.7930730306164036,-5.6884245744621726E-4,-283.04816249580637,{"$f":"(SUMPRODUCT(BE32:BE$605,$I31:$I$604)+SUMPRODUCT(BF32:BF$605,$I32:$I$605)) / $I31","v":-282.85325393877912},null,-1.7930730306164036,-0.25785754992143012,null,7167.0923394770207,7161.9588863610115,null,{"$f":"Reserve!BX31","v":9811.2902915992345},9804.2629231304254,-17.123243957274099,null,25.782070362379319,25.76431668368663,{"$f":"SUMPRODUCT(BU32:BU$605, $I32:$I$605) / $I31","v":3305.5490016492226},null,{"$f":"-BZ31*Others!$Q$43","v":-1.6870763893439225},null,6.5901421458746974,4.9030657565307747,4.9030657565307747,null,{"$f":"SUMPRODUCT(BZ32:BZ$605, $I32:$I$605) / $I31","v":2642.3040367694084},{"$f":"SUMPRODUCT(CA32:CA$605, $I32:$I$605) / $I31","v":1965.8742033564361},{"$f":"SUMPRODUCT(CB32:CB$605, $I32:$I$605) / $I31","v":1965.8742033564361},null,37188.709708400769,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB31)+$CB$5","v":-607.71611758989241},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB31)+$CB$5","v":-610.04450034741751},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB31)+$CB$5","v":-615.40881554518126},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB31)+$CB$5","v":-615.40881554518126}]
[2.2499999999999996,3,3,2.7499999999999996,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C32, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93932362707765837,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E32,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E32, Myopia!$A:$A, 0)) * Trend_Factor^(A32)","v":0},0,0,{"$f":"VLOOKUP(C32,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99928374675909593,2.7646850327001655E-5,0,0,0.99925609990876896,null,0,0,0,0,{"$f":"SUMPRODUCT(AE33:AE$605, $I32:$I$604) / $I32","v":0},null,-47000,{"$f":"IF(E32>Mat_Year,0,  -SUM($AD$5:AD32))","v":-9306},-0.25728158914307742,0,-0.25746600000000003,-0.25728158914307742,-6901.9041950570363,{"$f":"SUMPRODUCT(AN33:AN$605, $I33:$I$605) / $I32","v":-6896.9606838089176},null,0,0,0,-1.7963148153979376,0,-1.7963148153979376,-20.597743216563018,0,-20.597743216563018,-1.7950281990897248,-5.6946272378233134E-4,-1.7963148153979376,-5.6987089565824342E-4,-1.7950281990897248,-5.6946272378233134E-4,-281.99965136166082,{"$f":"(SUMPRODUCT(BE33:BE$605,$I32:$I$604)+SUMPRODUCT(BF33:BF$605,$I33:$I$605)) / $I32","v":-281.79766819743924},null,-1.7950281990897248,-0.25785105186685975,null,7184.1026065908045,7178.7583520063481,null,{"$f":"Reserve!BX32","v":9828.7279193811446},9821.4163277852313,-17.153404654805854,null,25.827895474435884,25.809396160596588,{"$f":"SUMPRODUCT(BU33:BU$605, $I33:$I$605) / $I32","v":3288.4429467927012},null,{"$f":"-BZ32*Others!$Q$43","v":-1.6903967372375419},null,6.6031122548341479,4.912715517596606,4.912715517596606,null,{"$f":"SUMPRODUCT(BZ33:BZ$605, $I33:$I$605) / $I32","v":2642.6579757788777},{"$f":"SUMPRODUCT(CA33:CA$605, $I33:$I$605) / $I32","v":1966.1375339794808},{"$f":"SUMPRODUCT(CB33:CB$605, $I33:$I$605) / $I32","v":1966.1375339794808},null,37171.272080618859,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB32)+$CB$5","v":-603.11950544249953},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB32)+$CB$5","v":-605.64254438914531},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB32)+$CB$5","v":-611.44431871991401},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB32)+$CB$5","v":-611.44431871991401}]
[2.333333333333333,4,3,2.833333333333333,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C33, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.9368569307384913,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E33,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E33, Myopia!$A:$A, 0)) * Trend_Factor^(A33)","v":0},0,0,{"$f":"VLOOKUP(C33,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99925609990876896,2.7646085430809277E-5,0,0,0.99922845382333814,null,0,0,0,0,{"$f":"SUMPRODUCT(AE34:AE$605, $I33:$I$604) / $I33","v":0},null,-47000,{"$f":"IF(E33>Mat_Year,0,  -SUM($AD$5:AD33))","v":-9306},-0.25727447101911111,0,-0.25746599999999997,-0.25727447101911111,-6920.0105502296219,{"$f":"SUMPRODUCT(AN34:AN$605, $I34:$I$605) / $I33","v":-6914.862753749986},null,0,0,0,-1.7983232723268852,0,-1.7983232723268852,-20.620773522681613,0,-20.620773522681613,-1.7969854994805383,-5.700836664574258E-4,-1.7983232723268852,-5.7050806746085792E-4,-1.7969854994805383,-5.700836664574258E-4,-280.94633608311796,{"$f":"(SUMPRODUCT(BE34:BE$605,$I33:$I$604)+SUMPRODUCT(BF34:BF$605,$I34:$I$605)) / $I33","v":-280.73734007807468},null,-1.7969854994805383,-0.25784455468556855,null,7201.1561182986698,7195.6000938280513,null,{"$f":"Reserve!BX33","v":9846.1967411258684},9838.5999456755926,-17.183617890361347,null,25.873802567556428,25.854555043465929,{"$f":"SUMPRODUCT(BU34:BU$605, $I34:$I$605) / $I33","v":3271.246693686564},null,{"$f":"-BZ33*Others!$Q$43","v":-1.6937234173282496},null,6.6161070989384747,4.9223836816102251,4.9223836816102251,null,{"$f":"SUMPRODUCT(BZ34:BZ$605, $I34:$I$605) / $I33","v":2642.9998518475354},{"$f":"SUMPRODUCT(CA34:CA$605, $I34:$I$605) / $I33","v":1966.3918897745625},{"$f":"SUMPRODUCT(CB34:CB$605, $I34:$I$605) / $I33","v":1966.3918897745625},null,37153.803258874133,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB33)+$CB$5","v":-598.52517806938135},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB33)+$CB$5","v":-601.24982193046515},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB33)+$CB$5","v":-607.50344489470933},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB33)+$CB$5","v":-607.50344489470933}]
[2.4166666666666665,5,3,2.9166666666666665,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C34, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93439671202924246,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E34,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},0,0.33200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E34, Myopia!$A:$A, 0)) * Trend_Factor^(A34)","v":0},0,0,{"$f":"VLOOKUP(C34,Others!$L$10:$M$61,2)","v":0},0,0,2.7666666666666667E-5,0,0,0.99922845382333814,2.7645320555779021E-5,0,0,0.99920080850278237,null,0,0,0,0,{"$f":"SUMPRODUCT(AE35:AE$605, $I34:$I$604) / $I34","v":0},null,-47000,{"$f":"IF(E34>Mat_Year,0,  -SUM($AD$5:AD34))","v":-9306},-0.25726735309207954,0,-0.25746599999999997,-0.25726735309207954,-6938.1650807838223,{"$f":"SUMPRODUCT(AN35:AN$605, $I35:$I$605) / $I34","v":-6932.8119660426946},null,0,0,0,-1.8003339749085439,0,-1.8003339749085439,-20.643829578951301,0,-20.643829578951301,-1.7989449341134887,-5.7070528620898134E-4,-1.8003339749085439,-5.7114595168431925E-4,-1.7989449341134887,-5.7070528620898134E-4,-279.88820162556522,{"$f":"(SUMPRODUCT(BE35:BE$605,$I34:$I$604)+SUMPRODUCT(BF35:BF$605,$I35:$I$605)) / $I34","v":-279.67225495370826},null,-1.7989449341134887,-0.25783805837828855,null,7218.2529874086977,7212.4842209963945,null,{"$f":"Reserve!BX34","v":9863.6968120531274},9855.8138294298024,-17.213883754209746,null,25.919791786871507,25.899793470618473,{"$f":"SUMPRODUCT(BU35:BU$605, $I35:$I$605) / $I34","v":3253.9599252991547},null,{"$f":"-BZ34*Others!$Q$43","v":-1.6970564413227394},null,6.6291267239169507,4.9320702825942115,4.9320702825942115,null,{"$f":"SUMPRODUCT(BZ35:BZ$605, $I35:$I$605) / $I34","v":2643.3296084334029},{"$f":"SUMPRODUCT(CA35:CA$605, $I35:$I$605) / $I34","v":1966.6372286744477},{"$f":"SUMPRODUCT(CB35:CB$605, $I35:$I$605) / $I34","v":1966.6372286744477},null,37136.303187946876,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB34)+$CB$5","v":-593.93313488406875},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB34)+$CB$5","v":-596.86631412753081},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB34)+$CB$5","v":-603.58605377717595},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB34)+$CB$5","v":-603.58605377717595}]
[2.5,6,3,3,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C35, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93194295393943161,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E35,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E35, Myopia!$A:$A, 0)) * Trend_Factor^(A35)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C35,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99920080850278237,2.7803939674263346E-5,5.1372907067897861E-4,0,0.99865927549242917,null,0,0,0,0,{"$f":"SUMPRODUCT(AE36:AE$605, $I35:$I$604) / $I35","v":0},null,-47000,{"$f":"IF(E35>Mat_Year,0,  -SUM($AD$5:AD35))","v":-9306},-0.25874346260869469,-24.145266321911993,-24.423528861118545,-24.404009784520689,-6932.2018520382317,{"$f":"SUMPRODUCT(AN36:AN$605, $I36:$I$605) / $I35","v":-6926.6616952610866},null,0,0,0,-1.802346925653775,0,-1.802346925653775,-20.666911414163284,0,-20.666911414163284,-1.800906505315756,-1.119181475281562E-2,-1.802346925653775,-1.1200766310012903E-2,-1.800906505315756,-1.119181475281562E-2,-278.81460393010866,{"$f":"(SUMPRODUCT(BE36:BE$605,$I35:$I$604)+SUMPRODUCT(BF36:BF$605,$I36:$I$605)) / $I35","v":-278.59177766934761},null,-1.800906505315756,-24.415201599273505,null,7214.9267019800991,7205.2534729304271,null,{"$f":"Reserve!BX35","v":9856.3858632379888},9843.1711651550704,12.642664274731942,null,25.965863277765184,25.945111580615677,{"$f":"SUMPRODUCT(BU36:BU$605, $I36:$I$605) / $I35","v":3236.5823236255264},null,{"$f":"-BZ35*Others!$Q$43","v":-3.16714694419414},null,12.371667750758359,9.2045208065642186,9.2045208065642186,null,{"$f":"SUMPRODUCT(BZ36:BZ$605, $I36:$I$605) / $I35","v":2637.9176922246374},{"$f":"SUMPRODUCT(CA36:CA$605, $I36:$I$605) / $I35","v":1962.6107630151266},{"$f":"SUMPRODUCT(CB36:CB$605, $I36:$I$605) / $I35","v":1962.6107630151266},null,37143.614136762015,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB35)+$CB$5","v":-585.3842765164751},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB35)+$CB$5","v":-588.71874720999585},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB35)+$CB$5","v":-596.33302382594309},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB35)+$CB$5","v":-596.33302382594309}]
[2.5833333333333335,7,3,3.0833333333333335,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C36, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92949563950324854,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E36,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E36, Myopia!$A:$A, 0)) * Trend_Factor^(A36)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C36,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99865927549242917,2.7788870880259823E-5,5.1345064691492304E-4,0,0.998118035974634,null,0,0,0,0,{"$f":"SUMPRODUCT(AE37:AE$605, $I36:$I$604) / $I36","v":0},null,-47000,{"$f":"IF(E36>Mat_Year,0,  -SUM($AD$5:AD36))","v":-9306},-0.25860323241169791,-24.132180405001382,-24.423528861118545,-24.39078363741308,-6929.7994091789005,{"$f":"SUMPRODUCT(AN37:AN$605, $I37:$I$605) / $I36","v":-6920.5084572784644},null,0,0,0,-1.8043621270762467,0,-1.8043621270762467,-20.690019057140958,0,-20.690019057140958,-1.8019429745519429,-1.1198255937660115E-2,-1.8043621270762467,-1.1213289870199587E-2,-1.8019429745519429,-1.1198255937660115E-2,-277.8799703906833,{"$f":"(SUMPRODUCT(BE37:BE$605,$I36:$I$604)+SUMPRODUCT(BF37:BF$605,$I37:$I$605)) / $I36","v":-277.50740990421747},null,-1.8019429745519429,-24.40198189335074,null,7211.5878160181883,7198.0158671826739,null,{"$f":"Reserve!BX36","v":9849.0513155378176},9830.515755277991,12.655409877079364,null,25.946608617873949,25.911821363811615,{"$f":"SUMPRODUCT(BU37:BU$605, $I37:$I$605) / $I36","v":3219.1922578330882},null,{"$f":"-BZ36*Others!$Q$43","v":-3.1650064314850042},null,12.363306372988298,9.1982999415032936,9.1982999415032936,null,{"$f":"SUMPRODUCT(BZ37:BZ$605, $I37:$I$605) / $I36","v":2632.4998880953121},{"$f":"SUMPRODUCT(CA37:CA$605, $I37:$I$605) / $I36","v":1958.5799167429082},{"$f":"SUMPRODUCT(CB37:CB$605, $I37:$I$605) / $I36","v":1958.5799167429082},null,37150.948684462186,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB36)+$CB$5","v":-576.86221359140836},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB36)+$CB$5","v":-580.60972398082185},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB36)+$CB$5","v":-589.14223617737014},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB36)+$CB$5","v":-589.14223617737014}]
[2.666666666666667,8,3,3.166666666666667,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C37, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92705475179943597,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E37,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E37, Myopia!$A:$A, 0)) * Trend_Factor^(A37)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C37,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.998118035974634,2.7773810253032494E-5,5.1317237404712151E-4,0,0.99757708979033388,null,0,0,0,0,{"$f":"SUMPRODUCT(AE38:AE$605, $I37:$I$604) / $I37","v":0},null,-47000,{"$f":"IF(E37>Mat_Year,0,  -SUM($AD$5:AD37))","v":-9306},-0.25846307821472042,-24.119101580214711,-24.423528861118545,-24.377564658429431,-6927.3893346316945,{"$f":"SUMPRODUCT(AN38:AN$605, $I38:$I$605) / $I37","v":-6914.3522371142135},null,0,0,0,-1.8063795816924377,0,-1.8063795816924377,-20.713152536739948,0,-20.713152536739948,-1.802980040303537,-1.1204700829576529E-2,-1.8063795816924377,-1.1225827432960326E-2,-1.802980040303537,-1.1204700829576529E-2,-276.94033255613158,{"$f":"(SUMPRODUCT(BE38:BE$605,$I37:$I$604)+SUMPRODUCT(BF38:BF$605,$I38:$I$605)) / $I37","v":-276.41914081308806},null,-1.802980040303537,-24.388769359259008,null,7208.2362872212871,7190.7713779272926,null,{"$f":"Reserve!BX37","v":9841.6930979082299},9817.847559220907,12.66819605708406,null,25.927291817393954,25.878497586918453,{"$f":"SUMPRODUCT(BU38:BU$605, $I38:$I$605) / $I37","v":3201.7897286645407},null,{"$f":"-BZ37*Others!$Q$43","v":-3.1628657265766313},null,12.354944244439967,9.1920785178633349,9.1920785178633349,null,{"$f":"SUMPRODUCT(BZ38:BZ$605, $I38:$I$605) / $I37","v":2627.0761812936089},{"$f":"SUMPRODUCT(CA38:CA$605, $I38:$I$605) / $I37","v":1954.5446788824411},{"$f":"SUMPRODUCT(CB38:CB$605, $I38:$I$605) / $I37","v":1954.5446788824411},null,37158.306902091768,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB37)+$CB$5","v":-568.36686652347123},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB37)+$CB$5","v":-572.539066283284},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB37)+$CB$5","v":-582.01316038946334},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB37)+$CB$5","v":-582.01316038946334}]
[2.7500000000000004,9,3,3.2500000000000004,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C38, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92462027395117241,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E38,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E38, Myopia!$A:$A, 0)) * Trend_Factor^(A38)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C38,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99757708979033388,2.7758757788155252E-5,5.1289425199379341E-4,0,0.99703643678055198,null,0,0,0,0,{"$f":"SUMPRODUCT(AE39:AE$605, $I38:$I$604) / $I38","v":0},null,-47000,{"$f":"IF(E38>Mat_Year,0,  -SUM($AD$5:AD38))","v":-9306},-0.25832299997657276,-24.106029843708292,-24.423528861118545,-24.364352843684866,-6924.971604153513,{"$f":"SUMPRODUCT(AN39:AN$605, $I39:$I$605) / $I38","v":-6908.1930197521615},null,0,0,0,-1.808399292021641,0,-1.808399292021641,-20.736311881848145,0,-20.736311881848145,-1.8040177029138487,-1.1211149430698383E-2,-1.808399292021641,-1.1238379013951383E-2,-1.8040177029138487,-1.1211149430698383E-2,-275.99567225395606,{"$f":"(SUMPRODUCT(BE39:BE$605,$I38:$I$604)+SUMPRODUCT(BF39:BF$605,$I39:$I$605)) / $I38","v":-275.32695952182826},null,-1.8040177029138487,-24.375563993115566,null,7204.8720731508001,7183.5199792739822,null,{"$f":"Reserve!BX38","v":9834.3111390992271},9805.166536318784,12.681022902123004,null,25.907912689262339,25.845140143096387,{"$f":"SUMPRODUCT(BU39:BU$605, $I39:$I$605) / $I38","v":3184.3747369713833},null,{"$f":"-BZ38*Others!$Q$43","v":-3.1607248253926339},null,12.346581349189975,9.1858565237973409,9.1858565237973409,null,{"$f":"SUMPRODUCT(BZ39:BZ$605, $I39:$I$605) / $I38","v":2621.6465570447967},{"$f":"SUMPRODUCT(CA39:CA$605, $I39:$I$605) / $I38","v":1950.5050384413255},{"$f":"SUMPRODUCT(CB39:CB$605, $I39:$I$605) / $I38","v":1950.5050384413255},null,37165.688860900773,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB38)+$CB$5","v":-559.89815596632911},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB38)+$CB$5","v":-564.50659678021611},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB38)+$CB$5","v":-574.94527052320757},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB38)+$CB$5","v":-574.94527052320757}]
[2.8333333333333339,10,3,3.3333333333333339,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C39, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92219218912595546,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E39,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E39, Myopia!$A:$A, 0)) * Trend_Factor^(A39)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C39,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99703643678055198,2.7743713481204366E-5,5.1261628067320259E-4,0,0.99649607678639762,null,0,0,0,0,{"$f":"SUMPRODUCT(AE40:AE$605, $I39:$I$604) / $I39","v":0},null,-47000,{"$f":"IF(E39>Mat_Year,0,  -SUM($AD$5:AD39))","v":-9306},-0.25818299765608782,-24.09296519164052,-24.423528861118548,-24.351148189296609,-6922.5461934242458,{"$f":"SUMPRODUCT(AN40:AN$605, $I40:$I$605) / $I39","v":-6902.030790140484},null,0,0,0,-1.8104212605859651,0,-1.8104212605859651,-20.759497121385731,0,-20.759497121385731,-1.8050559627263858,-1.1217601743160421E-2,-1.8104212605859651,-1.1250944628846517E-2,-1.8050559627263858,-1.1217601743160421E-2,-275.04597125138736,{"$f":"(SUMPRODUCT(BE40:BE$605,$I39:$I$604)+SUMPRODUCT(BF40:BF$605,$I40:$I$605)) / $I39","v":-274.23085512732939},null,-1.8050559627263858,-24.362365791039768,null,7201.4951312307721,7176.2616452678085,null,{"$f":"Reserve!BX39","v":9826.9053676546209},9792.4726458190216,12.693890499762347,null,25.888471045874862,25.811748925275563,{"$f":"SUMPRODUCT(BU40:BU$605, $I40:$I$605) / $I39","v":3166.9472837144244},null,{"$f":"-BZ39*Others!$Q$43","v":-3.1585837238455698},null,12.338217671271757,9.1796339474261863,9.1796339474261863,null,{"$f":"SUMPRODUCT(BZ40:BZ$605, $I40:$I$605) / $I39","v":2616.2110005512086},{"$f":"SUMPRODUCT(CA40:CA$605, $I40:$I$605) / $I39","v":1946.4609844100958},{"$f":"SUMPRODUCT(CB40:CB$605, $I40:$I$605) / $I39","v":1946.4609844100958},null,37173.094632345383,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB39)+$CB$5","v":-551.45600281199381},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB39)+$CB$5","v":-556.51213895024557},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB39)+$CB$5","v":-567.9380451044243},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB39)+$CB$5","v":-567.9380451044243}]
[2.9166666666666674,11,3,3.4166666666666674,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C40, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.91977048053548538,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E40,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E40, Myopia!$A:$A, 0)) * Trend_Factor^(A40)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C40,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99649607678639762,2.772867732775853E-5,5.1233846000365668E-4,0,0.99595600964906617,null,0,0,0,0,{"$f":"SUMPRODUCT(AE41:AE$605, $I40:$I$604) / $I40","v":0},null,-47000,{"$f":"IF(E40>Mat_Year,0,  -SUM($AD$5:AD40))","v":-9306},-0.25804307121212089,-24.079907620171863,-24.423528861118545,-24.337950691383984,-6920.113078046531,{"$f":"SUMPRODUCT(AN41:AN$605, $I41:$I$605) / $I40","v":-6895.8655331916107},null,0,0,0,-1.8124454899103402,0,-1.8124454899103402,-20.782708284305233,0,-20.782708284305233,-1.8060948200848543,-1.1224057769098615E-2,-1.8124454899103402,-1.1263524293337013E-2,-1.8060948200848543,-1.1224057769098615E-2,-274.09121125519027,{"$f":"(SUMPRODUCT(BE41:BE$605,$I40:$I$604)+SUMPRODUCT(BF41:BF$605,$I41:$I$605)) / $I40","v":-273.13081669742883},null,-1.8060948200848543,-24.349174749153082,null,7198.1054187474529,7168.9963498890338,null,{"$f":"Reserve!BX40","v":9819.4757119114438},9779.7658468812442,12.706798937777421,null,25.868966699084385,25.778323826155557,{"$f":"SUMPRODUCT(BU41:BU$605, $I41:$I$605) / $I40","v":3149.507369964304},null,{"$f":"-BZ40*Others!$Q$43","v":-3.1564424178419306},null,12.32985319469504,9.1734107768531103,9.1734107768531103,null,{"$f":"SUMPRODUCT(BZ41:BZ$605, $I41:$I$605) / $I40","v":2610.7694969922054},{"$f":"SUMPRODUCT(CA41:CA$605, $I41:$I$605) / $I40","v":1942.4125057621975},{"$f":"SUMPRODUCT(CB41:CB$605, $I41:$I$605) / $I40","v":1942.4125057621975},null,37180.524288088556,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB40)+$CB$5","v":-543.04032819009751},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB40)+$CB$5","v":-548.55551708403129},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB40)+$CB$5","v":-560.9909670859422},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB40)+$CB$5","v":-560.9909670859422}]
[3.0000000000000009,12,3,3.5000000000000009,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C41, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.91735513143554914,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E41,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E41, Myopia!$A:$A, 0)) * Trend_Factor^(A41)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C41,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99595600964906617,2.7713649323398811E-5,5.12060789903508E-4,0,0.99541623520983924,null,0,0,0,0,{"$f":"SUMPRODUCT(AE42:AE$605, $I41:$I$604) / $I41","v":0},null,-47000,{"$f":"IF(E41>Mat_Year,0,  -SUM($AD$5:AD41))","v":-9306},-0.25790322060354937,-24.066857125464875,-24.423528861118541,-24.324760346068423,-6917.672233545497,{"$f":"SUMPRODUCT(AN42:AN$605, $I42:$I$605) / $I41","v":-6889.6972337821162},null,0,0,0,-1.8144719825225188,0,-1.8144719825225188,-20.805945399591547,0,-20.805945399591547,-1.8071342753331581,-1.1230517510650169E-2,-1.8144719825225188,-1.1276118023131705E-2,-1.8071342753331581,-1.1230517510650169E-2,-273.13137391146842,{"$f":"(SUMPRODUCT(BE42:BE$605,$I41:$I$604)+SUMPRODUCT(BF42:BF$605,$I42:$I$605)) / $I41","v":-272.02683327083315},null,-1.8071342753331581,-24.335990863579074,null,7194.7028928488526,7161.7240670529445,null,{"$f":"Reserve!BX41","v":9812.0220999993653},9767.0460985771097,12.719748304134555,null,25.849399460199336,25.744864738204857,{"$f":"SUMPRODUCT(BU42:BU$605, $I42:$I$605) / $I41","v":3132.054996902013},null,{"$f":"-BZ41*Others!$Q$43","v":-3.1543009032773579},null,12.32148790342718,9.1671870001498217,9.1671870001498217,null,{"$f":"SUMPRODUCT(BZ42:BZ$605, $I42:$I$605) / $I41","v":2605.3220315241601},{"$f":"SUMPRODUCT(CA42:CA$605, $I42:$I$605) / $I41","v":1938.3595914539726},{"$f":"SUMPRODUCT(CB42:CB$605, $I42:$I$605) / $I41","v":1938.3595914539726},null,37187.977900000638,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB41)+$CB$5","v":-534.65105346717974},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB41)+$CB$5","v":-540.63655628053289},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB41)+$CB$5","v":-554.10352381009716},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB41)+$CB$5","v":-554.10352381009716}]
[3.0833333333333344,1,4,3.5833333333333344,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C42, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.9147332344850666,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E42,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E42, Myopia!$A:$A, 0)) * Trend_Factor^(A42)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C42,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99541623520983924,2.769862946370868E-5,5.117832702911532E-4,0,0.99487675331008441,null,0,0,0,0,{"$f":"SUMPRODUCT(AE43:AE$605, $I42:$I$604) / $I42","v":0},null,-47000,{"$f":"IF(E42>Mat_Year,0,  -SUM($AD$5:AD42))","v":-9306},-0.25776344578927296,-24.053813703684202,-24.423528861118545,-24.311577149473475,-6916.8387356800586,{"$f":"SUMPRODUCT(AN43:AN$605, $I43:$I$605) / $I42","v":-6885.1335738242278},null,0,0,0,-1.8165007409530787,0,-1.8165007409530787,-20.829208496261966,0,-20.829208496261966,-1.8081743288153971,-1.1236980969953514E-2,-1.8165007409530787,-1.1288725833956985E-2,-1.8081743288153971,-1.1236980969953514E-2,-272.22978614931009,{"$f":"(SUMPRODUCT(BE43:BE$605,$I42:$I$604)+SUMPRODUCT(BF43:BF$605,$I43:$I$605)) / $I42","v":-270.98194884072586},null,-1.8081743288153971,-24.32281413044343,null,7192.9668663536668,7156.115522664948,null,{"$f":"Reserve!BX42","v":9806.2753763657201},9756.0354085033541,11.010690073755541,null,28.118960998265084,27.990070294905333,{"$f":"SUMPRODUCT(BU43:BU$605, $I43:$I$605) / $I42","v":3113.0423258482579},null,{"$f":"-BZ42*Others!$Q$43","v":-3.294661608806924},null,12.869771909402047,9.5751103005951226,9.5751103005951226,null,{"$f":"SUMPRODUCT(BZ43:BZ$605, $I43:$I$605) / $I42","v":2599.9198858384011},{"$f":"SUMPRODUCT(CA43:CA$605, $I43:$I$605) / $I42","v":1934.3403950637673},{"$f":"SUMPRODUCT(CB43:CB$605, $I43:$I$605) / $I42","v":1934.3403950637673},null,37193.724623634276,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB42)+$CB$5","v":-525.91002886296394},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB42)+$CB$5","v":-532.39877772234115},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB42)+$CB$5","v":-546.96651324547963},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB42)+$CB$5","v":-546.96651324547963}]
[3.1666666666666679,2,4,3.6666666666666679,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C43, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.91211883119040327,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E43,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E43, Myopia!$A:$A, 0)) * Trend_Factor^(A43)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C43,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99487675331008441,2.768361774427401E-5,5.1150590108503297E-4,0,0.99433756379125515,null,0,0,0,0,{"$f":"SUMPRODUCT(AE44:AE$605, $I43:$I$604) / $I43","v":0},null,-47000,{"$f":"IF(E43>Mat_Year,0,  -SUM($AD$5:AD43))","v":-9306},-0.25762374672821392,-24.040777350996549,-24.423528861118548,-24.298401097724764,-6916.0023954942799,{"$f":"SUMPRODUCT(AN44:AN$605, $I44:$I$605) / $I43","v":-6880.5700091141152},null,0,0,0,-1.8185317677354291,0,-1.8185317677354291,-20.852497603366249,0,-20.852497603366249,-1.8092149808758722,-1.1243448149148325E-2,-1.8185317677354291,-1.1301347741556842E-2,-1.8092149808758722,-1.1243448149148325E-2,-271.32307440248434,{"$f":"(SUMPRODUCT(BE44:BE$605,$I43:$I$604)+SUMPRODUCT(BF44:BF$605,$I44:$I$605)) / $I43","v":-269.93301935965411},null,-1.8092149808758722,-24.309644545873912,null,7191.2228692336676,7150.503028473765,null,{"$f":"Reserve!BX43","v":9800.5081834222201},9745.0134310203102,11.021977483043884,null,28.102483361129995,27.958507406271679,{"$f":"SUMPRODUCT(BU44:BU$605, $I44:$I$605) / $I43","v":3094.006721724777},null,{"$f":"-BZ43*Others!$Q$43","v":-3.2925760928168395},null,12.861625362565778,9.5690492697489393,9.5690492697489393,null,{"$f":"SUMPRODUCT(BZ44:BZ$605, $I44:$I$605) / $I43","v":2594.5104025465403},{"$f":"SUMPRODUCT(CA44:CA$605, $I44:$I$605) / $I43","v":1930.3157394946234},{"$f":"SUMPRODUCT(CB44:CB$605, $I44:$I$605) / $I43","v":1930.3157394946234},null,37199.491816577778,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB43)+$CB$5","v":-517.19602839052675},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB43)+$CB$5","v":-524.19961805735147},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB43)+$CB$5","v":-539.89044595241296},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB43)+$CB$5","v":-539.89044595241296}]
[3.2500000000000013,3,4,3.7500000000000013,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C44, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.9095119001339067,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E44,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E44, Myopia!$A:$A, 0)) * Trend_Factor^(A44)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C44,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99433756379125515,2.7668614160683054E-5,5.1122868220363209E-4,0,0.99379866649489079,null,0,0,0,0,{"$f":"SUMPRODUCT(AE45:AE$605, $I44:$I$604) / $I44","v":0},null,-47000,{"$f":"IF(E44>Mat_Year,0,  -SUM($AD$5:AD44))","v":-9306},-0.25748412337931648,-24.027748063570709,-24.423528861118548,-24.285232186950026,-6915.1632032955358,{"$f":"SUMPRODUCT(AN45:AN$605, $I45:$I$605) / $I44","v":-6876.0065327838156},null,0,0,0,-1.8205650654058101,0,-1.8205650654058101,-20.875812749986618,0,-20.875812749986618,-1.8102562318590802,-1.1249919050375487E-2,-1.8205650654058101,-1.1313983761692847E-2,-1.8102562318590802,-1.1249919050375487E-2,-270.4112189061247,{"$f":"(SUMPRODUCT(BE45:BE$605,$I44:$I$604)+SUMPRODUCT(BF45:BF$605,$I45:$I$605)) / $I44","v":-268.88003262893983},null,-1.8102562318590802,-24.296482106000401,null,7189.4708720153858,7144.8865654127503,null,{"$f":"Reserve!BX44","v":9794.7204548063419},9733.9801266767736,11.033304343536656,null,28.085947046368368,27.926912162856119,{"$f":"SUMPRODUCT(BU45:BU$605, $I45:$I$605) / $I44","v":3074.9481511533681},null,{"$f":"-BZ44*Others!$Q$43","v":-3.290490411144523},null,12.853478168533293,9.56298775738877,9.56298775738877,null,{"$f":"SUMPRODUCT(BZ45:BZ$605, $I45:$I$605) / $I44","v":2589.0935612640187},{"$f":"SUMPRODUCT(CA45:CA$605, $I45:$I$605) / $I44","v":1926.2856095804268},{"$f":"SUMPRODUCT(CB45:CB$605, $I45:$I$605) / $I44","v":1926.2856095804268},null,37205.279545193654,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB44)+$CB$5","v":-508.50897242350072},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB44)+$CB$5","v":-516.0388999242615},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB44)+$CB$5","v":-532.87480470130345},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB44)+$CB$5","v":-532.87480470130345}]
[3.3333333333333348,4,4,3.8333333333333348,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C45, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90691241995913841,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E45,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E45, Myopia!$A:$A, 0)) * Trend_Factor^(A45)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C45,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99379866649489079,2.7653618708526453E-5,5.1095161356547961E-4,0,0.99326006126261679,null,0,0,0,0,{"$f":"SUMPRODUCT(AE46:AE$605, $I45:$I$604) / $I45","v":0},null,-47000,{"$f":"IF(E45>Mat_Year,0,  -SUM($AD$5:AD45))","v":-9306},-0.25734457570154717,-24.01472583757754,-24.423528861118545,-24.272070413279089,-6914.3211493581457,{"$f":"SUMPRODUCT(AN46:AN$605, $I46:$I$605) / $I45","v":-6871.4431379495454},null,0,0,0,-1.8226006365032983,0,-1.8226006365032983,-20.899153965237819,0,-20.899153965237819,-1.8112980821097171,-1.125639367577713E-2,-1.8226006365032983,-1.1326633910144214E-2,-1.8112980821097171,-1.125639367577713E-2,-269.49419982540184,{"$f":"(SUMPRODUCT(BE46:BE$605,$I45:$I$604)+SUMPRODUCT(BF46:BF$605,$I46:$I$605)) / $I45","v":-267.82297641459195},null,-1.8112980821097171,-24.283326806954864,null,7187.7108451222821,7139.2661143641326,null,{"$f":"Reserve!BX45","v":9788.9121239505967},9722.9354559295425,11.044670747231066,null,28.069351863758229,27.895284451578807,{"$f":"SUMPRODUCT(BU46:BU$605, $I46:$I$605) / $I45","v":3055.8665807732355},null,{"$f":"-BZ45*Others!$Q$43","v":-3.2884045592947944},null,12.84533030974529,9.5569257504504961,9.5569257504504961,null,{"$f":"SUMPRODUCT(BZ46:BZ$605, $I46:$I$605) / $I45","v":2583.6693415654045},{"$f":"SUMPRODUCT(CA46:CA$605, $I46:$I$605) / $I45","v":1922.2499901246588},{"$f":"SUMPRODUCT(CB46:CB$605, $I46:$I$605) / $I45","v":1922.2499901246588},null,37211.087876049402,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB45)+$CB$5","v":-499.84878157450805},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB45)+$CB$5","v":-507.91644677470083},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB45)+$CB$5","v":-525.91907663881284},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB45)+$CB$5","v":-525.91907663881284}]
[3.4166666666666683,5,4,3.9166666666666683,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C46, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90432036937069882,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E46,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},0,0.33399999999999996,{"$f":"INDEX(Myopia!$H:$H, MATCH(E46, Myopia!$A:$A, 0)) * Trend_Factor^(A46)","v":6.1697654661969237},0,6.1697654661969237,{"$f":"VLOOKUP(C46,Others!$L$10:$M$61,2)","v":0},0,0,2.7833333333333333E-5,5.1414712218307698E-4,0,0.99326006126261679,2.7638631383397254E-5,5.1067469508914891E-4,0,0.99272174793614421,null,0,0,0,0,{"$f":"SUMPRODUCT(AE47:AE$605, $I46:$I$604) / $I46","v":0},null,-47000,{"$f":"IF(E46>Mat_Year,0,  -SUM($AD$5:AD46))","v":-9306},-0.25720510365389487,-24.00171066919,-24.423528861118545,-24.258915772843896,-6913.4762239232587,{"$f":"SUMPRODUCT(AN47:AN$605, $I47:$I$605) / $I46","v":-6866.8798177116605},null,0,0,0,-1.8246384835698097,0,-1.8246384835698097,-20.922521278267148,0,-20.922521278267148,-1.8123405319726773,-1.1262872027496616E-2,-1.8246384835698097,-1.1339298202707786E-2,-1.8123405319726773,-1.1262872027496616E-2,-268.57199725528255,{"$f":"(SUMPRODUCT(BE47:BE$605,$I46:$I$604)+SUMPRODUCT(BF47:BF$605,$I47:$I$605)) / $I46","v":-266.76183844720532},null,-1.8123405319726773,-24.270178644871393,null,7185.9427588743902,7133.641656158863,null,{"$f":"Reserve!BX46","v":9783.083124081917},9711.8793791431945,11.056076786348058,null,28.052697622490108,27.86362415909619,{"$f":"SUMPRODUCT(BU47:BU$605, $I47:$I$605) / $I46","v":3036.7619772413077},null,{"$f":"-BZ46*Others!$Q$43","v":-3.2863185327616455},null,12.837181768600178,9.5508632358385324,9.5508632358385324,null,{"$f":"SUMPRODUCT(BZ47:BZ$605, $I47:$I$605) / $I46","v":2578.2377229843264},{"$f":"SUMPRODUCT(CA47:CA$605, $I47:$I$605) / $I46","v":1918.2088659003364},{"$f":"SUMPRODUCT(CB47:CB$605, $I47:$I$605) / $I46","v":1918.2088659003364},null,37216.916875918083,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB46)+$CB$5","v":-491.21537669444012},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB46)+$CB$5","v":-499.83208286949764},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB46)+$CB$5","v":-519.02275325088203},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB46)+$CB$5","v":-519.02275325088203}]
[3.5000000000000018,6,4,4.0000000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C47, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90173572713405281,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E47,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E47, Myopia!$A:$A, 0)) * Trend_Factor^(A47)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C47,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.99272174793614421,2.7789107088565793E-5,5.0726815859251928E-4,0,0.99218669067046317,null,0,0,0,0,{"$f":"SUMPRODUCT(AE48:AE$605, $I47:$I$604) / $I47","v":0},null,-47000,{"$f":"IF(E47>Mat_Year,0,  -SUM($AD$5:AD47))","v":-9306},-0.25860543056619328,-23.841603453848407,-24.276902298673949,-24.100208884414599,-6912.7750437611985,{"$f":"SUMPRODUCT(AN48:AN$605, $I48:$I$605) / $I47","v":-6862.4621245319731},null,0,0,0,-1.8266786091501013,0,-1.8266786091501013,-20.945914718254492,0,-20.945914718254492,-1.8133835817930533,-1.1207263856338445E-2,-1.8266786091501013,-1.128943118213961E-2,-1.8133835817930533,-1.1207263856338445E-2,-267.64465376576061,{"$f":"(SUMPRODUCT(BE48:BE$605,$I47:$I$604)+SUMPRODUCT(BF48:BF$605,$I48:$I$605)) / $I47","v":-265.69666851210997},null,-1.8133835817930533,-24.111416148270937,null,7184.2918878777509,7128.1587930440801,null,{"$f":"Reserve!BX47","v":9777.3862366494031},9700.9924935481049,10.886885595089552,null,28.035984131165286,27.831931171800402,{"$f":"SUMPRODUCT(BU48:BU$605, $I48:$I$605) / $I47","v":3017.6343072325467},null,{"$f":"-BZ47*Others!$Q$43","v":-3.2752683614274467},null,12.794017036825963,9.5187486753985162,9.5187486753985162,null,{"$f":"SUMPRODUCT(BZ48:BZ$605, $I48:$I$605) / $I47","v":2572.8337005040194},{"$f":"SUMPRODUCT(CA48:CA$605, $I48:$I$605) / $I47","v":1914.1882731749884},{"$f":"SUMPRODUCT(CB48:CB$605, $I48:$I$605) / $I47","v":1914.1882731749884},null,37222.6137633506,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB47)+$CB$5","v":-482.6321699453091},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB47)+$CB$5","v":-491.80759521010873},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB47)+$CB$5","v":-512.20399235048865},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB47)+$CB$5","v":-512.20399235048865}]
[3.5833333333333353,7,4,4.0833333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C48, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89915847207535582,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E48,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E48, Myopia!$A:$A, 0)) * Trend_Factor^(A48)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C48,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.99218669067046317,2.7774129312884499E-5,5.0699475115033538E-4,0,0.99165192178999995,null,0,0,0,0,{"$f":"SUMPRODUCT(AE49:AE$605, $I48:$I$604) / $I48","v":0},null,-47000,{"$f":"IF(E48>Mat_Year,0,  -SUM($AD$5:AD48))","v":-9306},-0.25846604738570317,-23.828753304065764,-24.276902298673949,-24.087219351451466,-6912.0507490693217,{"$f":"SUMPRODUCT(AN49:AN$605, $I49:$I$605) / $I48","v":-6858.0447584653866},null,0,0,0,-1.8287210157917761,0,-1.8287210157917761,-20.969334314412365,0,-20.969334314412365,-1.8144326528179702,-1.1213747435377279E-2,-1.8287210157917761,-1.1302053878388217E-2,-1.8144326528179702,-1.1213747435377279E-2,-266.71128469124733,{"$f":"(SUMPRODUCT(BE49:BE$605,$I48:$I$604)+SUMPRODUCT(BF49:BF$605,$I49:$I$605)) / $I48","v":-264.62738692227646},null,-1.8144326528179702,-24.098433098886844,null,7182.6333301817722,7122.6721453876617,null,{"$f":"Reserve!BX48","v":9771.6690057968608},9690.094348694236,10.898144853868871,null,28.019649306756389,27.800723119417558,{"$f":"SUMPRODUCT(BU49:BU$605, $I49:$I$605) / $I48","v":2998.4830196966723},null,{"$f":"-BZ48*Others!$Q$43","v":-3.2732165687248935},null,12.786002221581615,9.5127856528567207,9.5127856528567207,null,{"$f":"SUMPRODUCT(BZ49:BZ$605, $I49:$I$605) / $I48","v":2567.4222033065694},{"$f":"SUMPRODUCT(CA49:CA$605, $I49:$I$605) / $I48","v":1910.1621192600851},{"$f":"SUMPRODUCT(CB49:CB$605, $I49:$I$605) / $I48","v":1910.1621192600851},null,37228.330994203141,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB48)+$CB$5","v":-474.07544334440661},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB48)+$CB$5","v":-483.82067419791986},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB48)+$CB$5","v":-505.4434128747256},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB48)+$CB$5","v":-505.4434128747256}]
[3.6666666666666687,8,4,4.1666666666666687,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C49, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89658858308128031,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E49,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E49, Myopia!$A:$A, 0)) * Trend_Factor^(A49)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C49,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.99165192178999995,2.7759159609926224E-5,5.0672149106932162E-4,0,0.99111744113932065,null,0,0,0,0,{"$f":"SUMPRODUCT(AE50:AE$605, $I49:$I$604) / $I49","v":0},null,-47000,{"$f":"IF(E49>Mat_Year,0,  -SUM($AD$5:AD49))","v":-9306},-0.25832673932997346,-23.815910080258117,-24.276902298673949,-24.074236819588091,-6911.3239866233898,{"$f":"SUMPRODUCT(AN50:AN$605, $I50:$I$605) / $I49","v":-6853.627713448408},null,0,0,0,-1.830765706045286,0,-1.830765706045286,-20.992780095985943,0,-20.992780095985943,-1.815482330747034,-1.1220234765268929E-2,-1.830765706045286,-1.131469068805477E-2,-1.815482330747034,-1.1220234765268929E-2,-265.77267233481911,{"$f":"(SUMPRODUCT(BE50:BE$605,$I49:$I$604)+SUMPRODUCT(BF50:BF$605,$I50:$I$605)) / $I49","v":-263.55398128008733},null,-1.815482330747034,-24.085457054353359,null,7180.9670572914838,7117.1816947284924,null,{"$f":"Reserve!BX49","v":9765.9313655260521},9679.1849053424121,10.909443351823938,null,28.003256165522089,27.769482792917643,{"$f":"SUMPRODUCT(BU50:BU$605, $I50:$I$605) / $I49","v":2979.3080792129581},null,{"$f":"-BZ49*Others!$Q$43","v":-3.2711646104681442},null,12.777986759641188,9.5068221491730434,9.5068221491730434,null,{"$f":"SUMPRODUCT(BZ50:BZ$605, $I50:$I$605) / $I49","v":2562.0032106139142},{"$f":"SUMPRODUCT(CA50:CA$605, $I50:$I$605) / $I49","v":1906.1303886967498},{"$f":"SUMPRODUCT(CB50:CB$605, $I50:$I$605) / $I49","v":1906.1303886967498},null,37234.068634473952,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB49)+$CB$5","v":-465.54511898108842},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB49)+$CB$5","v":-475.87114749058594},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB49)+$CB$5","v":-498.74052136064086},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB49)+$CB$5","v":-498.74052136064086}]
[3.7500000000000022,9,4,4.2500000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C50, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89402603909884282,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E50,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E50, Myopia!$A:$A, 0)) * Trend_Factor^(A50)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C50,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.99111744113932065,2.7744197975339922E-5,5.0644837827005325E-4,0,0.99058324856307522,null,0,0,0,0,{"$f":"SUMPRODUCT(AE51:AE$605, $I50:$I$604) / $I50","v":0},null,-47000,{"$f":"IF(E50>Mat_Year,0,  -SUM($AD$5:AD50))","v":-9306},-0.25818750635851334,-23.803073778692504,-24.276902298673949,-24.061261285051017,-6910.5947480154791,{"$f":"SUMPRODUCT(AN51:AN$605, $I51:$I$605) / $I50","v":-6849.2109834039302},null,0,0,0,-1.832812682463933,0,-1.832812682463933,-21.016252092253097,0,-21.016252092253097,-1.8165326159313475,-1.1226725848183317E-2,-1.832812682463933,-1.1327341626919452E-2,-1.8165326159313475,-1.1226725848183317E-2,-264.82879652517335,{"$f":"(SUMPRODUCT(BE51:BE$605,$I50:$I$604)+SUMPRODUCT(BF51:BF$605,$I51:$I$605)) / $I50","v":-262.4764391520356},null,-1.8165326159313475,-24.0724880108992,null,7179.2930406122523,7111.6874225559632,null,{"$f":"Reserve!BX50","v":9760.1732496349541},9668.2641241618203,10.920781180591803,null,27.986804518284515,27.738210079828526,{"$f":"SUMPRODUCT(BU51:BU$605, $I51:$I$605) / $I50","v":2960.1094503716245},null,{"$f":"-BZ50*Others!$Q$43","v":-3.2691124821989845},null,12.769970633589782,9.5008581513907977,9.5008581513907977,null,{"$f":"SUMPRODUCT(BZ51:BZ$605, $I51:$I$605) / $I50","v":2556.5767016058512},{"$f":"SUMPRODUCT(CA51:CA$605, $I51:$I$605) / $I50","v":1902.093065994751},{"$f":"SUMPRODUCT(CB51:CB$605, $I51:$I$605) / $I50","v":1902.093065994751},null,37239.826750365042,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB50)+$CB$5","v":-457.04111917832398},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB50)+$CB$5","v":-467.95884353501049},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB50)+$CB$5","v":-492.09482851801476},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB50)+$CB$5","v":-492.09482851801476}]
[3.8333333333333357,10,4,4.3333333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C51, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89147081913523163,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E51,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E51, Myopia!$A:$A, 0)) * Trend_Factor^(A51)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C51,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.99058324856307522,2.7729244404776912E-5,5.0617541267314835E-4,0,0.9900493439059973,null,0,0,0,0,{"$f":"SUMPRODUCT(AE52:AE$605, $I51:$I$604) / $I51","v":0},null,-47000,{"$f":"IF(E51>Mat_Year,0,  -SUM($AD$5:AD51))","v":-9306},-0.25804834843085395,-23.790244395637973,-24.276902298673949,-24.048292744068828,-6909.8630248090294,{"$f":"SUMPRODUCT(AN52:AN$605, $I52:$I$605) / $I51","v":-6844.7945622412053},null,0,0,0,-1.8348619476038761,0,-1.8348619476038761,-21.039750332524441,0,-21.039750332524441,-1.8175835087222187,-1.1233220686291626E-2,-1.8348619476038761,-1.1340006710780101E-2,-1.8175835087222187,-1.1233220686291626E-2,-263.87963701970233,{"$f":"(SUMPRODUCT(BE52:BE$605,$I51:$I$604)+SUMPRODUCT(BF52:BF$605,$I52:$I$605)) / $I51","v":-261.39474806862188},null,-1.8175835087222187,-24.059525964755121,null,7177.6112514494425,7106.1893103098246,null,{"$f":"Reserve!BX51","v":9754.3945917171059},9657.3319657297288,10.932158432091455,null,27.970294175281712,27.706904867415417,{"$f":"SUMPRODUCT(BU52:BU$605, $I52:$I$605) / $I51","v":2940.8870977741321},null,{"$f":"-BZ51*Others!$Q$43","v":-3.2670601794635603},null,12.761953826029533,9.4948936465659735,9.4948936465659735,null,{"$f":"SUMPRODUCT(BZ52:BZ$605, $I52:$I$605) / $I51","v":2551.1426554198988},{"$f":"SUMPRODUCT(CA52:CA$605, $I52:$I$605) / $I51","v":1898.0501356324021},{"$f":"SUMPRODUCT(CB52:CB$605, $I52:$I$605) / $I51","v":1898.0501356324021},null,37245.605408282892,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB51)+$CB$5","v":-448.56336649195208},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB51)+$CB$5","v":-460.08359156368635},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB51)+$CB$5","v":-485.50584919409073},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB51)+$CB$5","v":-485.50584919409073}]
[3.9166666666666692,11,4,4.4166666666666696,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C52, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.8889229022576346,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E52,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E52, Myopia!$A:$A, 0)) * Trend_Factor^(A52)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C52,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.9900493439059973,2.7714298893890835E-5,5.0590259419926794E-4,0,0.98951572701290413,null,0,0,0,0,{"$f":"SUMPRODUCT(AE53:AE$605, $I52:$I$604) / $I52","v":0},null,-47000,{"$f":"IF(E52>Mat_Year,0,  -SUM($AD$5:AD52))","v":-9306},-0.25790926550654814,-23.777421927365594,-24.276902298673949,-24.035331192872142,-6909.1288085387314,{"$f":"SUMPRODUCT(AN53:AN$605, $I53:$I$605) / $I52","v":-6840.3784438557959},null,0,0,0,-1.8369135040241302,0,-1.8369135040241302,-21.063274846143358,0,-21.063274846143358,-1.8186350094711567,-1.12397192817663E-2,-1.8369135040241302,-1.1352685955452219E-2,-1.8186350094711567,-1.12397192817663E-2,-262.9251735042472,{"$f":"(SUMPRODUCT(BE53:BE$605,$I52:$I$604)+SUMPRODUCT(BF53:BF$605,$I53:$I$605)) / $I52","v":-260.30889552425043},null,-1.8186350094711567,-24.046570912153907,null,7175.9216610080657,7100.6873393800424,null,{"$f":"Reserve!BX52","v":9748.595325161019},9646.388390531305,10.943575198423787,null,27.9537249461657,27.675567042680061,{"$f":"SUMPRODUCT(BU53:BU$605, $I53:$I$605) / $I52","v":2921.6409860334757},null,{"$f":"-BZ52*Others!$Q$43","v":-3.2650076977865692},null,12.753936319478786,9.4889286216922173,9.4889286216922173,null,{"$f":"SUMPRODUCT(BZ53:BZ$605, $I53:$I$605) / $I52","v":2545.7010511512572},{"$f":"SUMPRODUCT(CA53:CA$605, $I53:$I$605) / $I52","v":1894.0015820565332},{"$f":"SUMPRODUCT(CB53:CB$605, $I53:$I$605) / $I52","v":1894.0015820565332},null,37251.404674838981,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB52)+$CB$5","v":-440.11178371000705},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB52)+$CB$5","v":-452.24522159111632},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB52)+$CB$5","v":-478.97310233865642},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB52)+$CB$5","v":-478.97310233865642}]
[4.0000000000000027,12,4,4.5000000000000027,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C53, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.88638226759306782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E53,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E53, Myopia!$A:$A, 0)) * Trend_Factor^(A53)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C53,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98951572701290413,2.7699361438337695E-5,5.0562992276911541E-4,0,0.98898239772869667,null,0,0,0,0,{"$f":"SUMPRODUCT(AE54:AE$605, $I53:$I$604) / $I53","v":0},null,-47000,{"$f":"IF(E53>Mat_Year,0,  -SUM($AD$5:AD53))","v":-9306},-0.25777025754517058,-23.764606370148424,-24.276902298673949,-24.022376627693596,-6908.3920907104311,{"$f":"SUMPRODUCT(AN54:AN$605, $I54:$I$605) / $I53","v":-6835.9626221295293},null,0,0,0,-1.838967354286573,0,-1.838967354286573,-21.086825662486032,0,-21.086825662486032,-1.8196871185298751,-1.1246221636781028E-2,-1.838967354286573,-1.1365379376768984E-2,-1.8196871185298751,-1.1246221636781028E-2,-261.96538559285136,{"$f":"(SUMPRODUCT(BE54:BE$605,$I53:$I$604)+SUMPRODUCT(BF54:BF$605,$I54:$I$605)) / $I53","v":-259.21886897712608},null,-1.8196871185298751,-24.033622849330378,null,7174.2242403924392,7095.1814911066522,null,{"$f":"Reserve!BX53","v":9742.7753831495593},9635.4333589593734,10.955031571931613,null,27.937096640000853,27.644196492360205,{"$f":"SUMPRODUCT(BU54:BU$605, $I54:$I$605) / $I53","v":2902.3710797744839},null,{"$f":"-BZ53*Others!$Q$43","v":-3.2629550326864809},null,12.745918096431566,9.4829630637450855,9.4829630637450855,null,{"$f":"SUMPRODUCT(BZ54:BZ$605, $I54:$I$605) / $I53","v":2540.2518678527153},{"$f":"SUMPRODUCT(CA54:CA$605, $I54:$I$605) / $I53","v":1889.9473896824181},{"$f":"SUMPRODUCT(CB54:CB$605, $I54:$I$605) / $I53","v":1889.9473896824181},null,37257.224616850443,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB53)+$CB$5","v":-431.68629385200671},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB53)+$CB$5","v":-444.44356441021324},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB53)+$CB$5","v":-472.49611096938855},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB53)+$CB$5","v":-472.49611096938855}]
[4.0833333333333357,1,5,4.5833333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C54, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.88364366989281296,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E54,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E54, Myopia!$A:$A, 0)) * Trend_Factor^(A54)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C54,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98898239772869667,2.7684432033775821E-5,5.0535739830343733E-4,0,0.98844935589835947,null,0,0,0,0,{"$f":"SUMPRODUCT(AE55:AE$605, $I54:$I$604) / $I54","v":0},null,-47000,{"$f":"IF(E54>Mat_Year,0,  -SUM($AD$5:AD54))","v":-9306},-0.25763132450631782,-23.751797720261553,-24.276902298673949,-24.00942904476787,-6909.2627893140534,{"$f":"SUMPRODUCT(AN55:AN$605, $I55:$I$605) / $I54","v":-6833.1392799134755},null,0,0,0,-1.8410235009559455,0,-1.8410235009559455,-21.110402810961507,0,-21.110402810961507,-1.8207398362502905,-1.1252727753510772E-2,-1.8410235009559455,-1.1378086990581286E-2,-1.8207398362502905,-1.1252727753510772E-2,-261.06087224505706,{"$f":"(SUMPRODUCT(BE55:BE$605,$I54:$I$604)+SUMPRODUCT(BF55:BF$605,$I55:$I$605)) / $I54","v":-258.18460738606149},null,-1.8207398362502905,-24.020681772521382,null,7174.1904074129643,7091.3238872995335,null,{"$f":"Reserve!BX54","v":9738.6512515588365},9626.1635569220834,9.2698020372899919,null,30.18920560920586,29.856592948917029,{"$f":"SUMPRODUCT(BU55:BU$605, $I55:$I$605) / $I54","v":2881.5095456203871},null,{"$f":"-BZ54*Others!$Q$43","v":-3.4009531846234498},null,13.28497337743535,9.8840201928118994,9.8840201928118994,null,{"$f":"SUMPRODUCT(BZ55:BZ$605, $I55:$I$605) / $I54","v":2534.8396696225441},{"$f":"SUMPRODUCT(CA55:CA$605, $I55:$I$605) / $I54","v":1885.920714199171},{"$f":"SUMPRODUCT(CB55:CB$605, $I55:$I$605) / $I54","v":1885.920714199171},null,37261.34874844116,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB54)+$CB$5","v":-422.92607499232861},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB54)+$CB$5","v":-436.34495128902557},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB54)+$CB$5","v":-465.79859908488925},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB54)+$CB$5","v":-465.79859908488925}]
[4.1666666666666687,2,5,4.6666666666666687,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C55, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.88091353345993451,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E55,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E55, Myopia!$A:$A, 0)) * Trend_Factor^(A55)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C55,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98844935589835947,2.7669510675865892E-5,5.0508502072302253E-4,0,0.98791660136696058,null,0,0,0,0,{"$f":"SUMPRODUCT(AE56:AE$605, $I55:$I$604) / $I55","v":0},null,-47000,{"$f":"IF(E55>Mat_Year,0,  -SUM($AD$5:AD55))","v":-9306},-0.25749246634960798,-23.73899597398206,-24.276902298673949,-23.996488440331667,-6910.1366573933929,{"$f":"SUMPRODUCT(AN56:AN$605, $I56:$I$605) / $I55","v":-6830.3201281701422},null,0,0,0,-1.8430819465998574,0,-1.8430819465998574,-21.134006321011693,0,-21.134006321011693,-1.8217931629845237,-1.125923763413173E-2,-1.8430819465998574,-1.1390808812757724E-2,-1.8217931629845237,-1.125923763413173E-2,-260.1509887836948,{"$f":"(SUMPRODUCT(BE56:BE$605,$I55:$I$604)+SUMPRODUCT(BF56:BF$605,$I56:$I$605)) / $I55","v":-257.14607729956447},null,-1.8217931629845237,-24.007747677965799,null,7174.1543726089012,7087.4662054697046,null,{"$f":"Reserve!BX55","v":9734.5104862635908},9616.884515560565,9.2790413615184661,null,30.176417677905697,29.827860617045754,{"$f":"SUMPRODUCT(BU56:BU$605, $I56:$I$605) / $I55","v":2860.6120895134036},null,{"$f":"-BZ55*Others!$Q$43","v":-3.3990044512291582},null,13.277361137613898,9.8783566863847394,9.8783566863847394,null,{"$f":"SUMPRODUCT(BZ56:BZ$605, $I56:$I$605) / $I55","v":2529.4183100908549},{"$f":"SUMPRODUCT(CA56:CA$605, $I56:$I$605) / $I55","v":1881.8872227075942},{"$f":"SUMPRODUCT(CB56:CB$605, $I56:$I$605) / $I55","v":1881.8872227075942},null,37265.489513736407,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB55)+$CB$5","v":-414.19241526612132},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB55)+$CB$5","v":-428.28382068663274},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB55)+$CB$5","v":-459.15787888495436},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB55)+$CB$5","v":-459.15787888495436}]
[4.2500000000000018,3,5,4.7500000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C56, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87819183215220442,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E56,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E56, Myopia!$A:$A, 0)) * Trend_Factor^(A56)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C56,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98791660136696058,2.7654597360270922E-5,5.048127899487029E-4,0,0.98738413397965163,null,0,0,0,0,{"$f":"SUMPRODUCT(AE57:AE$605, $I56:$I$604) / $I56","v":0},null,-47000,{"$f":"IF(E56>Mat_Year,0,  -SUM($AD$5:AD56))","v":-9306},-0.2573536830346812,-23.726201127589036,-24.276902298673942,-23.983554810623716,-6911.0137064858291,{"$f":"SUMPRODUCT(AN57:AN$605, $I57:$I$605) / $I56","v":-6827.5051729119614},null,0,0,0,-1.8451426937887883,0,-1.8451426937887883,-21.157636222111435,0,-21.157636222111435,-1.8228470990848982,-1.1265751280821384E-2,-1.8451426937887883,-1.1403544859184661E-2,-1.8228470990848982,-1.1265751280821384E-2,-259.23571333782996,{"$f":"(SUMPRODUCT(BE57:BE$605,$I56:$I$604)+SUMPRODUCT(BF57:BF$605,$I57:$I$605)) / $I56","v":-256.10326487364864},null,-1.8228470990848982,-23.994820561904536,null,7174.1161256411169,7083.6084377856077,null,{"$f":"Reserve!BX56","v":9730.3530288225174},9607.5961986802013,9.2883168803637091,null,30.163578188121601,29.799099648675675,{"$f":"SUMPRODUCT(BU57:BU$605, $I57:$I$605) / $I56","v":2839.6786287603395},null,{"$f":"-BZ56*Others!$Q$43","v":-3.397055710220787},null,13.269748868049948,9.8726931578291612,9.8726931578291612,null,{"$f":"SUMPRODUCT(BZ57:BZ$605, $I57:$I$605) / $I56","v":2523.987760894589},{"$f":"SUMPRODUCT(CA57:CA$605, $I57:$I$605) / $I56","v":1877.8468941055721},{"$f":"SUMPRODUCT(CB57:CB$605, $I57:$I$605) / $I56","v":1877.8468941055721},null,37269.646971177484,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB56)+$CB$5","v":-405.48523703327879},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB56)+$CB$5","v":-420.26000177947071},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB56)+$CB$5","v":-452.57347098243298},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB56)+$CB$5","v":-452.57347098243298}]
[4.3333333333333348,4,5,4.8333333333333348,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C57, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87547853990816471,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E57,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E57, Myopia!$A:$A, 0)) * Trend_Factor^(A57)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C57,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98738413397965163,2.763969208265626E-5,5.0454070590135304E-4,0,0.98685195358166766,null,0,0,0,0,{"$f":"SUMPRODUCT(AE58:AE$605, $I57:$I$604) / $I57","v":0},null,-47000,{"$f":"IF(E57>Mat_Year,0,  -SUM($AD$5:AD57))","v":-9306},-0.25721497452119918,-23.713413177363591,-24.276902298673949,-23.970628151884792,-6911.8939481707303,{"$f":"SUMPRODUCT(AN58:AN$605, $I58:$I$605) / $I57","v":-6824.6944201737515},null,0,0,0,-1.8472057450960933,0,-1.8472057450960933,-21.181292543768532,0,-21.181292543768532,-1.8239016449039431,-1.1272268695758465E-2,-1.8472057450960933,-1.1416295145766205E-2,-1.8239016449039431,-1.1272268695758465E-2,-258.31502395431716,{"$f":"(SUMPRODUCT(BE58:BE$605,$I57:$I$604)+SUMPRODUCT(BF58:BF$605,$I58:$I$605)) / $I57","v":-255.05615622106643},null,-1.8239016449039431,-23.981900420580551,null,7174.0756561302451,7079.7505763948166,null,{"$f":"Reserve!BX57","v":9726.178820601579},9598.2985699953078,9.2976286848934251,null,30.150686958723696,29.770309931630972,{"$f":"SUMPRODUCT(BU58:BU$605, $I58:$I$605) / $I57","v":2818.709080523894},null,{"$f":"-BZ57*Others!$Q$43","v":-3.3951069570662149},null,13.262136551039902,9.8670295939736867,9.8670295939736867,null,{"$f":"SUMPRODUCT(BZ58:BZ$605, $I58:$I$605) / $I57","v":2518.5479936004867},{"$f":"SUMPRODUCT(CA58:CA$605, $I58:$I$605) / $I57","v":1873.7997072387598},{"$f":"SUMPRODUCT(CB58:CB$605, $I58:$I$605) / $I57","v":1873.7997072387598},null,37273.821179398423,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB57)+$CB$5","v":-396.80446288650415},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB57)+$CB$5","v":-412.27332452371428},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB57)+$CB$5","v":-446.04490002939281},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB57)+$CB$5","v":-446.04490002939281}]
[4.4166666666666679,5,5,4.9166666666666679,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C58, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87277363074687753,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E58,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},0,0.33599999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E58, Myopia!$A:$A, 0)) * Trend_Factor^(A58)","v":6.1319328784822247},0,6.1319328784822247,{"$f":"VLOOKUP(C58,Others!$L$10:$M$61,2)","v":0},0,0,2.8E-5,5.1099440654018538E-4,0,0.98685195358166766,2.7624794838689605E-5,5.0426876850188983E-4,0,0.98632006001832706,null,0,0,0,0,{"$f":"SUMPRODUCT(AE59:AE$605, $I58:$I$604) / $I58","v":0},null,-47000,{"$f":"IF(E58>Mat_Year,0,  -SUM($AD$5:AD58))","v":-9306},-0.25707634076884545,-23.700632119588821,-24.276902298673949,-23.957708460357665,-6912.7773940696243,{"$f":"SUMPRODUCT(AN59:AN$605, $I59:$I$605) / $I58","v":-6821.8878760127982},null,0,0,0,-1.8492711030980022,0,-1.8492711030980022,-21.204975315523757,0,-21.204975315523757,-1.824956800794389,-1.127878988112296E-2,-1.8492711030980022,-1.1429059688424253E-2,-1.824956800794389,-1.127878988112296E-2,-257.38889859749787,{"$f":"(SUMPRODUCT(BE59:BE$605,$I58:$I$604)+SUMPRODUCT(BF59:BF$605,$I59:$I$605)) / $I58","v":-254.00473741117455},null,-1.824956800794389,-23.968987250238786,null,7174.032953656535,7075.89261342397,null,{"$f":"Reserve!BX58","v":9721.9878027733848},9588.9915931288888,9.3069768664190633,null,30.137743807984769,29.741491353453579,{"$f":"SUMPRODUCT(BU59:BU$605, $I59:$I$605) / $I58","v":2797.7033618224941},null,{"$f":"-BZ58*Others!$Q$43","v":-3.3931581872229035},null,13.254524168839467,9.8613659816165633,9.8613659816165633,null,{"$f":"SUMPRODUCT(BZ59:BZ$605, $I59:$I$605) / $I58","v":2513.0989797049142},{"$f":"SUMPRODUCT(CA59:CA$605, $I59:$I$605) / $I58","v":1869.745640900454},{"$f":"SUMPRODUCT(CB59:CB$605, $I59:$I$605) / $I58","v":1869.745640900454},null,37278.012197226613,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB58)+$CB$5","v":-388.15001565060345},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB58)+$CB$5","v":-404.32361965170026},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB58)+$CB$5","v":-439.57169468309689},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB58)+$CB$5","v":-439.57169468309689}]
[4.5000000000000009,6,5,5.0000000000000009,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C59, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87007707876767681,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E59,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E59, Myopia!$A:$A, 0)) * Trend_Factor^(A59)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C59,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98632006001832706,2.7774293559917845E-5,5.0092529538251775E-4,0,0.98579136042938464,null,0,0,0,0,{"$f":"SUMPRODUCT(AE60:AE$605, $I59:$I$604) / $I59","v":0},null,-47000,{"$f":"IF(E59>Mat_Year,0,  -SUM($AD$5:AD59))","v":-9306},-0.25846757586859548,-23.543488882978334,-24.132081890745141,-23.801956458846931,-6913.8088762542639,{"$f":"SUMPRODUCT(AN60:AN$605, $I60:$I$605) / $I59","v":-6819.2283857823477},null,0,0,0,-1.8513387703736277,0,-1.8513387703736277,-21.228684566950928,0,-21.228684566950928,-1.8260125671091723,-1.1223596804335583E-2,-1.8513387703736277,-1.137926445917265E-2,-1.8260125671091723,-1.1223596804335583E-2,-256.45737772294154,{"$f":"(SUMPRODUCT(BE60:BE$605,$I59:$I$604)+SUMPRODUCT(BF60:BF$605,$I60:$I$605)) / $I59","v":-252.94905618783449},null,-1.8260125671091723,-23.813180055651266,null,7174.1118109309928,7072.1774419701796,null,{"$f":"Reserve!BX59","v":9717.9311337461604},9579.8525528946993,9.1390402341894514,null,30.124748553578367,29.712643801402425,{"$f":"SUMPRODUCT(BU60:BU$605, $I60:$I$605) / $I59","v":2776.6613895301311},null,{"$f":"-BZ59*Others!$Q$43","v":-3.3823978016848488},null,13.21249141283144,9.8300936111465909,9.8300936111465909,null,{"$f":"SUMPRODUCT(BZ60:BZ$605, $I60:$I$605) / $I59","v":2507.6751109245151},{"$f":"SUMPRODUCT(CA60:CA$605, $I60:$I$605) / $I59","v":1865.7102825278373},{"$f":"SUMPRODUCT(CB60:CB$605, $I60:$I$605) / $I59","v":1865.7102825278373},null,37282.068866253838,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB59)+$CB$5","v":-379.54423757396768},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB59)+$CB$5","v":-396.43127926084759},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB59)+$CB$5","v":-433.1700646666975},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB59)+$CB$5","v":-433.1700646666975}]
[4.5833333333333339,7,5,5.0833333333333339,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C60, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86738885814992006,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E60,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E60, Myopia!$A:$A, 0)) * Trend_Factor^(A60)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C60,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98579136042938464,2.7759405636429786E-5,5.0065678315358195E-4,0,0.98526294424059468,null,0,0,0,0,{"$f":"SUMPRODUCT(AE61:AE$605, $I60:$I$604) / $I60","v":0},null,-47000,{"$f":"IF(E60>Mat_Year,0,  -SUM($AD$5:AD60))","v":-9306},-0.25832902885261561,-23.530868808218351,-24.132081890745138,-23.789197837070965,-6914.8236487735367,{"$f":"SUMPRODUCT(AN61:AN$605, $I61:$I$605) / $I60","v":-6816.5734118537457},null,0,0,0,-1.8534087495049651,0,-1.8534087495049651,-21.252420327656932,0,-21.252420327656932,-1.8270743326062242,-1.1230122952103848E-2,-1.8534087495049651,-1.1391987597874973E-2,-1.8270743326062242,-1.1230122952103848E-2,-255.51961775584451,{"$f":"(SUMPRODUCT(BE61:BE$605,$I60:$I$604)+SUMPRODUCT(BF61:BF$605,$I61:$I$605)) / $I60","v":-251.88903160393031},null,-1.8270743326062242,-23.800427960023068,null,7174.188864786538,7068.4624434576745,null,{"$f":"Reserve!BX60","v":9713.8580113930002},9570.7043442401555,9.1482086545438506,null,30.112169667215618,29.684316701724935,{"$f":"SUMPRODUCT(BU61:BU$605, $I61:$I$605) / $I60","v":2755.5825308369226},null,{"$f":"-BZ60*Others!$Q$43","v":-3.3804859042917106},null,13.205023063639494,9.8245371593477842,9.8245371593477842,null,{"$f":"SUMPRODUCT(BZ61:BZ$605, $I61:$I$605) / $I60","v":2502.2419007824778},{"$f":"SUMPRODUCT(CA61:CA$605, $I61:$I$605) / $I60","v":1861.6679741821611},{"$f":"SUMPRODUCT(CB61:CB$605, $I61:$I$605) / $I60","v":1861.6679741821611},null,37286.141988607,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB60)+$CB$5","v":-370.96448389300491},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB60)+$CB$5","v":-388.57540580935427},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB60)+$CB$5","v":-426.82266819686299},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB60)+$CB$5","v":-426.82266819686299}]
[4.666666666666667,8,5,5.166666666666667,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C61, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86470894315274116,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E61,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E61, Myopia!$A:$A, 0)) * Trend_Factor^(A61)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C61,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98526294424059468,2.7744525693352287E-5,5.0038841485592245E-4,0,0.98473481130004537,null,0,0,0,0,{"$f":"SUMPRODUCT(AE62:AE$605, $I61:$I$604) / $I61","v":0},null,-47000,{"$f":"IF(E61>Mat_Year,0,  -SUM($AD$5:AD61))","v":-9306},-0.25819055610233638,-23.518255498228356,-24.132081890745138,-23.776446054330691,-6915.8421122158961,{"$f":"SUMPRODUCT(AN62:AN$605, $I62:$I$605) / $I61","v":-6813.9229613849275},null,0,0,0,-1.8554810430768973,0,-1.8554810430768973,-21.276182627281752,0,-21.276182627281752,-1.8281367154845536,-1.1236652894609706E-2,-1.8554810430768973,-1.1404724962299799E-2,-1.8281367154845536,-1.1236652894609706E-2,-254.57635552173414,{"$f":"(SUMPRODUCT(BE62:BE$605,$I61:$I$604)+SUMPRODUCT(BF62:BF$605,$I62:$I$605)) / $I61","v":-250.82464957538414},null,-1.8281367154845536,-23.787682707225301,null,7174.2641063266992,7064.7476109603103,null,{"$f":"Reserve!BX61","v":9709.7683778059818},9561.5469312859204,9.157412954235042,null,30.099539781360178,29.655961185269835,{"$f":"SUMPRODUCT(BU62:BU$605, $I62:$I$605) / $I61","v":2734.4666998409266},null,{"$f":"-BZ61*Others!$Q$43","v":-3.3785740074995259},null,13.197554716795022,9.818980709295495,9.818980709295495,null,{"$f":"SUMPRODUCT(BZ62:BZ$605, $I62:$I$605) / $I61","v":2496.7993203256074},{"$f":"SUMPRODUCT(CA62:CA$605, $I62:$I$605) / $I61","v":1857.6186943222494},{"$f":"SUMPRODUCT(CB62:CB$605, $I62:$I$605) / $I61","v":1857.6186943222494},null,37290.23162219402,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB61)+$CB$5","v":-362.41067864293046},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB61)+$CB$5","v":-380.75583329980992},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB61)+$CB$5","v":-420.52904782800135},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB61)+$CB$5","v":-420.52904782800135}]
[4.75,9,5,5.25,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C62, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86203730811480395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E62,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E62, Myopia!$A:$A, 0)) * Trend_Factor^(A62)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C62,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98473481130004537,2.7729653726407596E-5,5.0012019041238741E-4,0,0.98420696145590658,null,0,0,0,0,{"$f":"SUMPRODUCT(AE63:AE$605, $I62:$I$604) / $I62","v":0},null,-47000,{"$f":"IF(E62>Mat_Year,0,  -SUM($AD$5:AD62))","v":-9306},-0.25805215757794908,-23.505648949382209,-24.132081890745141,-23.763701106960159,-6916.8642800059424,{"$f":"SUMPRODUCT(AN63:AN$605, $I63:$I$605) / $I62","v":-6811.277041559676},null,0,0,0,-1.8575556536771964,0,-1.8575556536771964,-21.299971495498518,0,-21.299971495498518,-1.8291997161031464,-1.124318663405967E-2,-1.8575556536771964,-1.1417476568352887E-2,-1.8291997161031464,-1.124318663405967E-2,-253.62756866935467,{"$f":"(SUMPRODUCT(BE63:BE$605,$I62:$I$604)+SUMPRODUCT(BF63:BF$605,$I63:$I$605)) / $I62","v":-249.75589597410627},null,-1.8291997161031464,-23.774944293594221,null,7174.3375266200264,7061.0329375337806,null,{"$f":"Reserve!BX62","v":9705.6621748861526},9552.3802780622264,9.1666532236940839,null,30.086858716535176,29.62757714083839,{"$f":"SUMPRODUCT(BU63:BU$605, $I63:$I$605) / $I62","v":2713.3138104851723},null,{"$f":"-BZ62*Others!$Q$43","v":-3.3766621068377871},null,13.190086354835106,9.8134242479973182,9.8134242479973182,null,{"$f":"SUMPRODUCT(BZ63:BZ$605, $I63:$I$605) / $I62","v":2491.3473405284421},{"$f":"SUMPRODUCT(CA63:CA$605, $I63:$I$605) / $I62","v":1853.5624213531592},{"$f":"SUMPRODUCT(CB63:CB$605, $I63:$I$605) / $I62","v":1853.5624213531592},null,37294.337825113849,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB62)+$CB$5","v":-353.88274608651619},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB62)+$CB$5","v":-372.97239649182086},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB62)+$CB$5","v":-414.28874996635051},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB62)+$CB$5","v":-414.28874996635051}]
[4.833333333333333,10,5,5.333333333333333,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C63, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85937392745405616,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E63,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E63, Myopia!$A:$A, 0)) * Trend_Factor^(A63)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C63,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98420696145590658,2.7714789731320245E-5,4.9985210974586632E-4,0,0.98367939455642939,null,0,0,0,0,{"$f":"SUMPRODUCT(AE64:AE$605, $I63:$I$604) / $I63","v":0},null,-47000,{"$f":"IF(E63>Mat_Year,0,  -SUM($AD$5:AD63))","v":-9306},-0.25791383323966621,-23.493049158055719,-24.132081890745141,-23.750962991295385,-6917.8901656171001,{"$f":"SUMPRODUCT(AN64:AN$605, $I64:$I$605) / $I63","v":-6808.6356595877041},null,0,0,0,-1.8596325838965284,0,-1.8596325838965284,-21.323786962013521,0,-21.323786962013521,-1.8302633348211985,-1.1249724172661528E-2,-1.8596325838965284,-1.143024243195777E-2,-1.8302633348211985,-1.1249724172661528E-2,-252.67323476353994,{"$f":"(SUMPRODUCT(BE64:BE$605,$I63:$I$604)+SUMPRODUCT(BF64:BF$605,$I64:$I$605)) / $I63","v":-248.68275662785859},null,-1.8302633348211985,-23.762212715468046,null,7174.4091166999779,7057.3184162155612,null,{"$f":"Reserve!BX63","v":9701.539344342902},9543.2043485086051,9.1759295536212448,null,30.074126292671711,29.599164456951613,{"$f":"SUMPRODUCT(BU64:BU$605, $I64:$I$605) / $I63","v":2692.1237765574601},null,{"$f":"-BZ63*Others!$Q$43","v":-3.3747501978326055},null,13.182617960283615,9.8078677624510089,9.8078677624510089,null,{"$f":"SUMPRODUCT(BZ64:BZ$605, $I64:$I$605) / $I63","v":2485.8859322930407},{"$f":"SUMPRODUCT(CA64:CA$605, $I64:$I$605) / $I63","v":1849.4991336260211},{"$f":"SUMPRODUCT(CB64:CB$605, $I64:$I$605) / $I63","v":1849.4991336260211},null,37298.460655657094,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB63)+$CB$5","v":-345.38061071338348},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB63)+$CB$5","v":-365.22493089852327},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB63)+$CB$5","v":-408.10132483753904},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB63)+$CB$5","v":-408.10132483753904}]
[4.9166666666666661,11,5,5.4166666666666661,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C64, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85671877566748511,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E64,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E64, Myopia!$A:$A, 0)) * Trend_Factor^(A64)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C64,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98367939455642939,2.7699933703817059E-5,4.9958417277928997E-4,0,0.98315211044994633,null,0,0,0,0,{"$f":"SUMPRODUCT(AE65:AE$605, $I64:$I$604) / $I64","v":0},null,-47000,{"$f":"IF(E64>Mat_Year,0,  -SUM($AD$5:AD64))","v":-9306},-0.25777558304772158,-23.480456120626627,-24.132081890745134,-23.738231703674348,-6918.9197825717984,{"$f":"SUMPRODUCT(AN65:AN$605, $I65:$I$605) / $I64","v":-6805.9988227047288},null,0,0,0,-1.8617118363284559,0,-1.8617118363284559,-21.347629056566291,0,-21.347629056566291,-1.8313275719981139,-1.1256265512624368E-2,-1.8617118363284559,-1.1443022569055801E-2,-1.8313275719981139,-1.1256265512624368E-2,-251.71333128490517,{"$f":"(SUMPRODUCT(BE65:BE$605,$I64:$I$604)+SUMPRODUCT(BF65:BF$605,$I65:$I$605)) / $I64","v":-247.60521732011745},null,-1.8313275719981139,-23.749487969186973,null,7174.4788675647715,7053.6040400248457,null,{"$f":"Reserve!BX64","v":9697.3998276933653},9534.0191064736773,9.1852420349277963,null,30.061342329106868,29.570723021849407,{"$f":"SUMPRODUCT(BU65:BU$605, $I65:$I$605) / $I64","v":2670.8965116901581},null,{"$f":"-BZ64*Others!$Q$43","v":-3.3728382759915823},null,13.175149515592118,9.8023112396005345,9.8023112396005345,null,{"$f":"SUMPRODUCT(BZ65:BZ$605, $I65:$I$605) / $I64","v":2480.4150664488284},{"$f":"SUMPRODUCT(CA65:CA$605, $I65:$I$605) / $I64","v":1845.4288094379272},{"$f":"SUMPRODUCT(CB65:CB$605, $I65:$I$605) / $I64","v":1845.4288094379272},null,37302.600172306637,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB64)+$CB$5","v":-336.9041972393369},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB64)+$CB$5","v":-357.51327278314841},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB64)+$CB$5","v":-401.96632645444737},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB64)+$CB$5","v":-401.96632645444737}]
[4.9999999999999991,12,5,5.4999999999999991,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C65, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85407182733087272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E65,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E65, Myopia!$A:$A, 0)) * Trend_Factor^(A65)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C65,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98315211044994633,2.7685085639627158E-5,4.9931637943563078E-4,0,0.9826251089848711,null,0,0,0,0,{"$f":"SUMPRODUCT(AE66:AE$605, $I65:$I$604) / $I65","v":0},null,-47000,{"$f":"IF(E65>Mat_Year,0,  -SUM($AD$5:AD65))","v":-9306},-0.25763740696237031,-23.467869833474648,-24.132081890745141,-23.725507240437018,-6919.9531444416552,{"$f":"SUMPRODUCT(AN66:AN$605, $I66:$I$605) / $I65","v":-6803.3665381725559},null,0,0,0,-1.8637934135694416,0,-1.8637934135694416,-21.371497808929593,0,-21.371497808929593,-1.8323924279935062,-1.1262810656158561E-2,-1.8637934135694416,-1.1455816995606162E-2,-1.8323924279935062,-1.1262810656158561E-2,-250.74783562953766,{"$f":"(SUMPRODUCT(BE66:BE$605,$I65:$I$604)+SUMPRODUCT(BF66:BF$605,$I66:$I$605)) / $I65","v":-246.52326378993621},null,-1.8323924279935062,-23.736770051093178,null,7174.5467701772659,7049.8898019624912,null,{"$f":"Reserve!BX65","v":9693.24356626181},9524.8245157149122,9.1945907587651163,null,30.048506644581888,29.54225272348992,{"$f":"SUMPRODUCT(BU66:BU$605, $I66:$I$605) / $I65","v":2649.6319293600077},null,{"$f":"-BZ65*Others!$Q$43","v":-3.370926336811098},null,13.167681003168351,9.796754666357252,9.796754666357252,null,{"$f":"SUMPRODUCT(BZ66:BZ$605, $I66:$I$605) / $I65","v":2474.9347137524173},{"$f":"SUMPRODUCT(CA66:CA$605, $I66:$I$605) / $I65","v":1841.3514270317978},{"$f":"SUMPRODUCT(CB66:CB$605, $I66:$I$605) / $I65","v":1841.3514270317978},null,37306.756433738192,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB65)+$CB$5","v":-328.45343060568058},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB65)+$CB$5","v":-349.83725915558551},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB65)+$CB$5","v":-395.88331258532691},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB65)+$CB$5","v":-395.88331258532691}]
[5.0833333333333321,1,6,5.5833333333333321,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C66, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.85123577256654104,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E66,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E66, Myopia!$A:$A, 0)) * Trend_Factor^(A66)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C66,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.9826251089848711,2.7670245534481945E-5,4.9904872963790195E-4,0,0.98209839000969867,null,0,0,0,0,{"$f":"SUMPRODUCT(AE67:AE$605, $I66:$I$604) / $I66","v":0},null,-47000,{"$f":"IF(E66>Mat_Year,0,  -SUM($AD$5:AD66))","v":-9306},-0.25749930494388895,-23.455290292981392,-24.132081890745141,-23.71278959792528,-6922.5998837759143,{"$f":"SUMPRODUCT(AN67:AN$605, $I67:$I$605) / $I66","v":-6802.3204652539634},null,0,0,0,-1.8658773182188506,0,-1.8658773182188506,-21.395393248909485,0,-21.395393248909485,-1.8334579031671971,-1.1269359605475744E-2,-1.8658773182188506,-1.1468625727585851E-2,-1.8334579031671971,-1.1269359605475744E-2,-249.83461664531063,{"$f":"(SUMPRODUCT(BE67:BE$605,$I66:$I$604)+SUMPRODUCT(BF67:BF$605,$I67:$I$605)) / $I66","v":-245.49376740929185},null,-1.8334579031671971,-23.724058957530755,null,7176.281220248874,7047.8142326632551,null,{"$f":"Reserve!BX66","v":9690.776193862137},9517.2956979363207,7.5288177785914741,null,32.288678123566818,31.727665860147265,{"$f":"SUMPRODUCT(BU67:BU$605, $I67:$I$605) / $I66","v":2626.7320189809657},null,{"$f":"-BZ66*Others!$Q$43","v":-3.5069354951784417},null,13.698966778040788,10.192031282862345,10.192031282862345,null,{"$f":"SUMPRODUCT(BZ67:BZ$605, $I67:$I$605) / $I66","v":2469.481465273062},{"$f":"SUMPRODUCT(CA67:CA$605, $I67:$I$605) / $I66","v":1837.2942101631572},{"$f":"SUMPRODUCT(CB67:CB$605, $I67:$I$605) / $I66","v":1837.2942101631572},null,37309.223806137859,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB66)+$CB$5","v":-319.68332433835241},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB66)+$CB$5","v":-341.88393876774887},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB66)+$CB$5","v":-389.60492775878527},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB66)+$CB$5","v":-389.60492775878527}]
[5.1666666666666652,2,6,5.6666666666666652,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C67, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84840913528487161,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E67,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E67, Myopia!$A:$A, 0)) * Trend_Factor^(A67)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C67,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98209839000969867,2.7655413384115108E-5,4.9878122330915817E-4,0,0.9815719533730054,null,0,0,0,0,{"$f":"SUMPRODUCT(AE68:AE$605, $I67:$I$604) / $I67","v":0},null,-47000,{"$f":"IF(E67>Mat_Year,0,  -SUM($AD$5:AD67))","v":-9306},-0.25736127695257521,-23.442717495530434,-24.132081890745145,-23.70007877248301,-6925.256865456905,{"$f":"SUMPRODUCT(AN68:AN$605, $I68:$I$605) / $I67","v":-6801.2836179688384},null,0,0,0,-1.8679635528789555,0,-1.8679635528789555,-21.419315406345355,0,-21.419315406345355,-1.8345239978792189,-1.1275912362788862E-2,-1.8679635528789555,-1.1481448780989761E-2,-1.8345239978792189,-1.1275912362788862E-2,-248.91575767963064,{"$f":"(SUMPRODUCT(BE68:BE$605,$I67:$I$604)+SUMPRODUCT(BF68:BF$605,$I68:$I$605)) / $I67","v":-244.45976486520954},null,-1.8345239978792189,-23.711354684845798,null,7178.0202751540983,7045.7433828340463,null,{"$f":"Reserve!BX67","v":9688.2966901997133},9509.7603070565565,7.5353908797642362,null,32.280450649873949,31.702578612028734,{"$f":"SUMPRODUCT(BU68:BU$605, $I68:$I$605) / $I67","v":2603.7809004192973},null,{"$f":"-BZ67*Others!$Q$43","v":-3.5051752471213957},null,13.692090809067953,10.186915561946556,10.186915561946556,null,{"$f":"SUMPRODUCT(BZ68:BZ$605, $I68:$I$605) / $I67","v":2464.0169242225052},{"$f":"SUMPRODUCT(CA68:CA$605, $I68:$I$605) / $I67","v":1833.2285916215437},{"$f":"SUMPRODUCT(CB68:CB$605, $I68:$I$605) / $I67","v":1833.2285916215437},null,37311.703309800287,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB67)+$CB$5","v":-310.93918548561953},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB67)+$CB$5","v":-333.96686555333633},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB67)+$CB$5","v":-383.37933799035301},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB67)+$CB$5","v":-383.37933799035301}]
[5.2499999999999982,3,6,5.7499999999999982,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C68, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84559188421390863,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E68,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E68, Myopia!$A:$A, 0)) * Trend_Factor^(A68)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C68,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.9815719533730054,2.7640589184262637E-5,4.9851386037249549E-4,0,0.98104579892344868,null,0,0,0,0,{"$f":"SUMPRODUCT(AE69:AE$605, $I68:$I$604) / $I68","v":0},null,-47000,{"$f":"IF(E68>Mat_Year,0,  -SUM($AD$5:AD68))","v":-9306},-0.25722332294874811,-23.430151437507288,-24.132081890745138,-23.687374760456034,-6927.924129120438,{"$f":"SUMPRODUCT(AN69:AN$605, $I69:$I$605) / $I68","v":-6800.2560202407258},null,0,0,0,-1.8700521201549369,0,-1.8700521201549369,-21.443264311109942,0,-21.443264311109942,-1.8355907124898116,-1.128246893031213E-2,-1.8700521201549369,-1.1494286171830645E-2,-1.8355907124898116,-1.128246893031213E-2,-247.99123455218347,{"$f":"(SUMPRODUCT(BE69:BE$605,$I68:$I$604)+SUMPRODUCT(BF69:BF$605,$I69:$I$605)) / $I68","v":-243.42124051876988},null,-1.8355907124898116,-23.698657229386345,null,7179.7639503567298,7043.6772607594939,null,{"$f":"Reserve!BX68","v":9685.8050082112204},9502.2183124973162,7.5419945592402655,null,32.272182750787721,31.677469462301314,{"$f":"SUMPRODUCT(BU69:BU$605, $I69:$I$605) / $I68","v":2580.7784249667584},null,{"$f":"-BZ68*Others!$Q$43","v":-3.5034153163943484},null,13.685216079665423,10.181800763271074,10.181800763271074,null,{"$f":"SUMPRODUCT(BZ69:BZ$605, $I69:$I$605) / $I68","v":2458.5410517378182},{"$f":"SUMPRODUCT(CA69:CA$605, $I69:$I$605) / $I68","v":1829.1545424929363},{"$f":"SUMPRODUCT(CB69:CB$605, $I69:$I$605) / $I68","v":1829.1545424929363},null,37314.194991788783,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB68)+$CB$5","v":-302.22093856952523},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB68)+$CB$5","v":-326.08587558990905},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB68)+$CB$5","v":-377.20610032305171},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB68)+$CB$5","v":-377.20610032305171}]
[5.3333333333333313,4,6,5.8333333333333313,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C69, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84278398818553857,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E69,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},0,0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E69, Myopia!$A:$A, 0)) * Trend_Factor^(A69)","v":6.0945614368278163},0,6.0945614368278163,{"$f":"VLOOKUP(C69,Others!$L$10:$M$61,2)","v":0},0,0,2.8166666666666666E-5,5.0788011973565135E-4,0,0.98104579892344868,2.7625772930662793E-5,4.9824664075105111E-4,0,0.98051992650976694,null,0,0,0,0,{"$f":"SUMPRODUCT(AE70:AE$605, $I69:$I$604) / $I69","v":0},null,-47000,{"$f":"IF(E69>Mat_Year,0,  -SUM($AD$5:AD69))","v":-9306},-0.25708544289274793,-23.417592115299403,-24.132081890745138,-23.674677558192151,-6930.6017145557089,{"$f":"SUMPRODUCT(AN70:AN$605, $I70:$I$605) / $I69","v":-6799.2376960765287},null,0,0,0,-1.8721430226548903,0,-1.8721430226548903,-21.467239993109406,0,-21.467239993109406,-1.8366580473594269,-1.1289029310261062E-2,-1.8721430226548903,-1.1507137916139172E-2,-1.8366580473594269,-1.1289029310261062E-2,-247.06102298644933,{"$f":"(SUMPRODUCT(BE70:BE$605,$I69:$I$604)+SUMPRODUCT(BF70:BF$605,$I70:$I$605)) / $I69","v":-242.3781786785857},null,-1.8366580473594269,-23.685966587502413,null,7181.512261377763,7041.6158747551144,null,{"$f":"Reserve!BX69","v":9683.3011006666529},9494.6696835976127,7.5486288997035444,null,32.263874269498992,31.652338309086335,{"$f":"SUMPRODUCT(BU70:BU$605, $I70:$I$605) / $I69","v":2557.7244435215325},null,{"$f":"-BZ69*Others!$Q$43","v":-3.5016556989255778},null,{"$f":"SUM(BJ69,BK69,BR69,BU69)","v":13.678342573928038},10.17668687500246,10.17668687500246,null,{"$f":"SUMPRODUCT(BZ70:BZ$605, $I70:$I$605) / $I69","v":2453.0538088424937},{"$f":"SUMPRODUCT(CA70:CA$605, $I70:$I$605) / $I69","v":1825.0720337788155},{"$f":"SUMPRODUCT(CB70:CB$605, $I70:$I$605) / $I69","v":1825.0720337788155},null,37316.698899333351,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB69)+$CB$5","v":-293.52850833837482},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB69)+$CB$5","v":-318.24080570053218},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB69)+$CB$5","v":-371.0847755157908},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB69)+$CB$5","v":-371.0847755157908}]
[{"$f":"A69+1/12","v":5.4166666666666643},5,6,5.9166666666666643,{"$f":"INT(D70+0.001)","v":5},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C70, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83998541613514577,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E70,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Mort","v":0},0.33799999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E70, Myopia!$A:$A, 0)) * Trend_Factor^(A70)","v":6.0945614368278163},{"$f":"PAD_Incid","v":0},6.0945614368278163,{"$f":"VLOOKUP(C70,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Laspe","v":0},0,2.8166666666666666E-5,5.0788011973565135E-4,0,{"$f":"IF(E70>Mat_Year, 0, AA69)","v":0.98051992650976694},2.7610964619056125E-5,4.9797956436800357E-4,0,0.9799943359807799,null,{"$f":"IF(C70>Prem_Term,0,Ann_Prem)","v":0},{"$f":"IF(Prem_Mode=\"Mth\",AC70/12,\nIF(B70=1, AC70, 0))","v":0},0,0,{"$f":"SUMPRODUCT(AE71:AE$605, $I70:$I$604) / $I70","v":0},null,{"$f":"IF(E70>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E70>Mat_Year,0,  -SUM($AD$5:AD70))","v":-9306},-0.25694763674493631,-23.405039525296168,-24.132081890745141,-23.661987162041104,-6933.2896617058932,{"$f":"SUMPRODUCT(AN71:AN$605, $I71:$I$605) / $I70","v":-6798.228669566789},null,0,0,0,{"$f":"IF(E70>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl)^(A69))","v":-1.8742362629898253},{"$f":"PAD_Exp_Main","v":0},-1.8742362629898253,{"$f":"IF(E70>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl)^(A69))","v":-21.491242482283326},{"$f":"PAD_Exp_Claim","v":0},-21.491242482283326,-1.8377260028487237,-1.1295593504852463E-2,-1.8742362629898253,-1.1520004029963941E-2,-1.8377260028487237,-1.1295593504852463E-2,-246.12509860932735,{"$f":"(SUMPRODUCT(BE71:BE$605,$I70:$I$604)+SUMPRODUCT(BF71:BF$605,$I71:$I$605)) / $I70","v":-241.33056360062679},null,-1.8377260028487237,-23.673282755545955,null,7183.265223795619,7039.5592331674161,null,{"$f":"Reserve!BX70","v":9680.7849201687532},{"$f":"BP70*AA70","v":9487.1143896135254},7.5552939840872568,null,32.255525048643285,{"$f":"SUM(BJ70,BQ69)*H70","v":31.627185050229659},{"$f":"SUMPRODUCT(BU71:BU$605, $I71:$I$605) / $I70","v":2534.6188065871979},null,{"$f":"-BZ70*Others!$Q$43","v":-3.4998963906360934},null,13.671470275922239,10.171573885286145,{"$f":"CA70","v":10.171573885286145},null,{"$f":"SUMPRODUCT(BZ71:BZ$605, $I71:$I$605) / $I70","v":2447.5551564461057},{"$f":"SUMPRODUCT(CA71:CA$605, $I71:$I$605) / $I70","v":1820.9810363959018},{"$f":"SUMPRODUCT(CB71:CB$605, $I71:$I$605) / $I70","v":1820.9810363959018},null,{"$f":"IF(E71>Mat_Year, 0, MAX(0, -AI70-$BP70))","v":37319.21507983125},{"$f":"IF(E71>Mat_Year, 0, MAX(0, -AJ70-$BP70))","v":0},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB70)+$CB$5","v":-284.86181976604269},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB70)+$CB$5","v":-310.43149345035448},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB70)+$CB$5","v":-365.01492801216153},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB70)+$CB$5","v":-365.01492801216153}]
[5.4999999999999973,{"$f":"IF(B70=12,1,B70+1)","v":6},{"$f":"IF(B70=12,C70+1,C70)","v":6},{"$f":"$D$5+A71","v":5.9999999999999973},6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C71, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.8371961371012685,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E71,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,{"$f":"IFERROR( K71*(1+L71), 0)","v":0.34099999999999997},{"$f":"INDEX(Myopia!$H:$H, MATCH(E71, Myopia!$A:$A, 0)) * Trend_Factor^(A71)","v":6.0576427608593999},0,{"$f":"IFERROR( N71*(1+O71), 0)","v":6.0576427608593999},{"$f":"VLOOKUP(C71,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q71*(1+R71), 0)","v":0},{"$f":"(M71/1000)/12","v":2.8416666666666665E-5},{"$f":"(P71/1000)/12","v":5.0480356340495004E-4},{"$f":"(S71/1000)/12","v":0},0.9799943359807799,{"$f":"W71 * (T71)*(1-U71/2)","v":2.7841143452461091E-5},{"$f":"W71 * (1-T71/2)*(U71)","v":4.9469760399143943E-4},{"$f":"W71 * (1-T71)*(1-U71)*(V71)","v":0},{"$f":"W71-SUM(X71:Z71)","v":0.97947179723333599},null,0,0,{"$f":"AD71*$W71","v":0},{"$f":"IF($W71 = 0, 0, AG71/$W71)","v":0},{"$f":"SUMPRODUCT(AE72:AE$605, $I71:$I$604) / $I71","v":0},null,-47000,{"$f":"IF(E71>Mat_Year,0,  -SUM($AD$5:AD71))","v":-9306},{"$f":"AJ71*X71","v":-0.25908968096860291},{"$f":"AI71*Y71","v":-23.250787387597654},{"$f":"IF($W71 = 0, 0, AN71/$W71)","v":-23.989809129904344},{"$f":"SUM(AK71:AL71)","v":-23.509877068566258},{"$f":"IF($W71 = 0, 0, AP71/$W71)","v":-6936.1302834295739},{"$f":"SUMPRODUCT(AN72:AN$605, $I72:$I$605) / $I71","v":-6797.368391385744},null,0,0,0,-1.8763318437736718,0,-1.8763318437736718,-21.515271808604766,0,-21.515271808604766,-1.8387945793185718,-1.1242563181783398E-2,-1.8763318437736716,-1.1472069550822273E-2,-1.8387945793185718,-1.1242563181783398E-2,{"$f":"IF($W71 = 0, 0, BH71/$W71)","v":-245.1834977657374},{"$f":"(SUMPRODUCT(BE72:BE$605,$I71:$I$604)+SUMPRODUCT(BF72:BF$605,$I72:$I$605)) / $I71","v":-240.27843908637885},null,-1.8387945793185718,-23.521119631748043,null,{"$f":"IF($W71 = 0, 0, BN71/$AA71)","v":7185.1449427650759},7037.6468304721238,null,{"$f":"Reserve!BX71","v":9678.405992141872},9479.7257114770873,{"$f":"BQ70-BQ71","v":7.3886781364381022},null,{"$f":"IF($W71 = 0, 0, BU71/$W71)","v":32.247134930298841},31.602009583300827,{"$f":"SUMPRODUCT(BU72:BU$605, $I72:$I$605) / $I71","v":2511.4613642716854},null,{"$f":"-BZ71*Others!$Q$43","v":-3.4894780182201122},null,13.630773508672313,{"$f":"BZ71+BX71","v":10.141295490452201},10.141295490452201,null,{"$f":"SUMPRODUCT(BZ72:BZ$605, $I72:$I$605) / $I71","v":2442.0788810049594},{"$f":"SUMPRODUCT(CA72:CA$605, $I72:$I$605) / $I71","v":1816.9066874676896},{"$f":"SUMPRODUCT(CB72:CB$605, $I72:$I$605) / $I71","v":1816.9066874676896},null,37321.594007858126,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB71)+$CB$5","v":-276.24218823387741},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB71)+$CB$5","v":-302.67702037817537},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB71)+$CB$5","v":-359.01102498974558},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB71)+$CB$5","v":-359.01102498974558}]
[5.5833333333333304,7,6,6.0833333333333304,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C72, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83441612022525657,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E72,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E72, Myopia!$A:$A, 0)) * Trend_Factor^(A72)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C72,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97947179723333599,2.7826298390920511E-5,4.9443382831757866E-4,0,0.97894953710662747,null,0,0,0,0,{"$f":"SUMPRODUCT(AE73:AE$605, $I72:$I$604) / $I72","v":0},null,-47000,{"$f":"IF(E72>Mat_Year,0,  -SUM($AD$5:AD72))","v":-9306},-0.25895153282590627,-23.238389930926196,-23.989809129904348,-23.497341463752104,-6938.9622057786792,{"$f":"SUMPRODUCT(AN73:AN$605, $I73:$I$605) / $I72","v":-6796.5177826282361},null,0,0,0,-1.8784297676232824,0,-1.8784297676232824,-21.539328002080303,0,-21.539328002080303,-1.8398689804705741,-1.1249132171582382E-2,-1.8784297676232824,-1.1484896454759832E-2,-1.8398689804705741,-1.1249132171582382E-2,-244.23543928891991,{"$f":"(SUMPRODUCT(BE73:BE$605,$I72:$I$604)+SUMPRODUCT(BF73:BF$605,$I73:$I$605)) / $I72","v":-239.22172466839172},null,-1.8398689804705741,-23.508590595923685,null,7187.0298116605509,7035.7395072966283,null,{"$f":"Reserve!BX72","v":9676.015184298858},9472.3305857060659,7.3951257710214122,null,32.239202087003015,31.577389209525563,{"$f":"SUMPRODUCT(BU73:BU$605, $I73:$I$605) / $I72","v":2488.2513888823087},null,{"$f":"-BZ72*Others!$Q$43","v":-3.4877581834630957},null,13.624055404152717,10.13629722068962,10.13629722068962,null,{"$f":"SUMPRODUCT(BZ73:BZ$605, $I73:$I$605) / $I72","v":2436.591078409434},{"$f":"SUMPRODUCT(CA73:CA$605, $I73:$I$605) / $I72","v":1812.8237623366183},{"$f":"SUMPRODUCT(CB73:CB$605, $I73:$I$605) / $I72","v":1812.8237623366183},null,37323.984815701144,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB72)+$CB$5","v":-267.64800058476129},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB72)+$CB$5","v":-294.95781818444522},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB72)+$CB$5","v":-353.05755487597384},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB72)+$CB$5","v":-353.05755487597384}]
[5.6666666666666634,8,6,6.1666666666666634,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C73, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83164533475092983,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E73,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E73, Myopia!$A:$A, 0)) * Trend_Factor^(A73)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C73,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97894953710662747,2.7811461244854107E-5,4.9417019329045932E-4,0,0.97842755545209215,null,0,0,0,0,{"$f":"SUMPRODUCT(AE74:AE$605, $I73:$I$604) / $I73","v":0},null,-47000,{"$f":"IF(E73>Mat_Year,0,  -SUM($AD$5:AD73))","v":-9306},-0.25881345834461233,-23.225999084651587,-23.989809129904341,-23.484812542996199,-6941.8050790554216,{"$f":"SUMPRODUCT(AN74:AN$605, $I74:$I$605) / $I73","v":-6795.6768688257407},null,0,0,0,-1.8805300371584355,0,-1.8805300371584355,-21.563411092750055,0,-21.563411092750055,-1.8409440093913594,-1.1255704999618804E-2,-1.8805300371584355,-1.149773770043964E-2,-1.8409440093913594,-1.1255704999618804E-2,-243.28159460060499,{"$f":"(SUMPRODUCT(BE74:BE$605,$I73:$I$604)+SUMPRODUCT(BF74:BF$605,$I74:$I$605)) / $I73","v":-238.16040442082445},null,-1.8409440093913594,-23.496068247995819,null,7188.9198480274927,7033.837273246565,null,{"$f":"Reserve!BX73","v":9673.6124503473402},9464.9289821842704,7.4016035217955505,null,32.231229656012793,31.552747352131124,{"$f":"SUMPRODUCT(BU74:BU$605, $I74:$I$605) / $I73","v":2464.9887268787029},null,{"$f":"-BZ73*Others!$Q$43","v":-3.486038685834111},null,13.617338616539495,10.131299930705385,10.131299930705385,null,{"$f":"SUMPRODUCT(BZ74:BZ$605, $I74:$I$605) / $I73","v":2431.0917089377017},{"$f":"SUMPRODUCT(CA74:CA$605, $I74:$I$605) / $I73","v":1808.7322314496496},{"$f":"SUMPRODUCT(CB74:CB$605, $I74:$I$605) / $I73","v":1808.7322314496496},null,37326.38754965266,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB73)+$CB$5","v":-259.07918296696351},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB73)+$CB$5","v":-287.2737275664316},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB73)+$CB$5","v":-347.15409489791404},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB73)+$CB$5","v":-347.15409489791404}]
[5.7499999999999964,9,6,6.2499999999999964,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C74, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},{"$f":"(1+G74)^(1/12) - 1","v":3.3316912372947094E-3},{"$f":"I73/(1+H74)","v":0.82888375002423809},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E74,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E74, Myopia!$A:$A, 0)) * Trend_Factor^(A74)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C74,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97842755545209215,2.7796632010041313E-5,4.9390669883508812E-4,0,0.97790585212124703,null,0,0,0,0,{"$f":"SUMPRODUCT(AE75:AE$605, $I74:$I$604) / $I74","v":0},null,-47000,{"$f":"IF(E74>Mat_Year,0,  -SUM($AD$5:AD74))","v":-9306},-0.25867545748544446,-23.21361484524914,-23.989809129904341,-23.472290302734585,-6944.6589456065894,{"$f":"SUMPRODUCT(AN75:AN$605, $I75:$I$605) / $I74","v":-6794.8456755983589},null,0,0,0,-1.8826326550018384,0,-1.8826326550018384,-21.587521110687742,0,-21.587521110687742,-1.8420196664477306,-1.1262281668135343E-2,-1.8826326550018384,-1.1510593303897185E-2,-1.8420196664477306,-1.1262281668135343E-2,-242.32193895526024,{"$f":"(SUMPRODUCT(BE75:BE$605,$I74:$I$604)+SUMPRODUCT(BF75:BF$605,$I75:$I$605)) / $I74","v":-237.09446236440638},null,-1.8420196664477306,-23.48355258440272,null,7190.8150694765454,7031.9401379627652,null,{"$f":"Reserve!BX74","v":9671.1977438307404},9457.5208707138827,7.4081114703876665,null,32.223217483087517,31.528083910778435,{"$f":"SUMPRODUCT(BU75:BU$605, $I75:$I$605) / $I74","v":2441.6732243092961},null,{"$f":"-BZ74*Others!$Q$43","v":-3.4843195213608071},null,13.610623130315652,10.126303608954846,10.126303608954846,null,{"$f":"SUMPRODUCT(BZ75:BZ$605, $I75:$I$605) / $I74","v":2425.5807327511134},{"$f":"SUMPRODUCT(CA75:CA$605, $I75:$I$605) / $I74","v":1804.6320651668279},{"$f":"SUMPRODUCT(CB75:CB$605, $I75:$I$605) / $I74","v":1804.6320651668279},null,37328.802256169263,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB74)+$CB$5","v":-250.53566174991124},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB74)+$CB$5","v":-279.62458994520716},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB74)+$CB$5","v":-341.30022582665094},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB74)+$CB$5","v":-341.30022582665094}]
[5.8333333333333295,10,6,6.3333333333333295,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C75, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82613133549292173,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E75,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E75, Myopia!$A:$A, 0)) * Trend_Factor^(A75)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C75,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97790585212124703,2.7781810682263792E-5,4.9364334487651134E-4,0,0.97738442696568828,null,0,0,0,0,{"$f":"SUMPRODUCT(AE76:AE$605, $I75:$I$604) / $I75","v":0},null,-47000,{"$f":"IF(E75>Mat_Year,0,  -SUM($AD$5:AD75))","v":-9306},-0.25853753020914683,-23.201237209196034,-23.989809129904344,-23.45977473940518,-6947.5238479427244,{"$f":"SUMPRODUCT(AN76:AN$605, $I76:$I$605) / $I75","v":-6794.0242286551147},null,0,0,0,-1.8847376237791313,0,-1.8847376237791313,-21.611658086000702,0,-21.611658086000702,-1.8430959520067058,-1.1268862179375977E-2,-1.8847376237791313,-1.1523463281185878E-2,-1.8430959520067058,-1.1268862179375977E-2,-241.35644750901272,{"$f":"(SUMPRODUCT(BE76:BE$605,$I75:$I$604)+SUMPRODUCT(BF76:BF$605,$I76:$I$605)) / $I75","v":-236.02388246625813},null,-1.8430959520067058,-23.471043601584554,null,7192.7154936838042,7030.048111121373,null,{"$f":"Reserve!BX75","v":9668.7710181277253},9450.1062210152213,7.4146496986613784,null,32.2151654134395,31.503398784856479,{"$f":"SUMPRODUCT(BU76:BU$605, $I76:$I$605) / $I75","v":2418.3047268102082},null,{"$f":"-BZ75*Others!$Q$43","v":-3.4826006860612089},null,13.603908929926597,10.121308243865387,10.121308243865387,null,{"$f":"SUMPRODUCT(BZ76:BZ$605, $I76:$I$605) / $I75","v":2420.0581098938442},{"$f":"SUMPRODUCT(CA76:CA$605, $I76:$I$605) / $I75","v":1800.5232337610205},{"$f":"SUMPRODUCT(CB76:CB$605, $I76:$I$605) / $I75","v":1800.5232337610205},null,37331.228981872278,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB75)+$CB$5","v":-242.01736352351861},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB75)+$CB$5","v":-272.01024746233679},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB75)+$CB$5","v":-335.49553194754668},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB75)+$CB$5","v":-335.49553194754668}]
[5.9166666666666625,11,6,6.4166666666666625,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C76, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82338806070617387,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E76,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E76, Myopia!$A:$A, 0)) * Trend_Factor^(A76)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C76,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97738442696568828,2.7766997257305467E-5,4.9338013133981508E-4,0,0.9768632798370912,null,0,0,0,0,{"$f":"SUMPRODUCT(AE77:AE$605, $I76:$I$604) / $I76","v":0},null,-47000,{"$f":"IF(E76>Mat_Year,0,  -SUM($AD$5:AD76))","v":-9306},-0.25839967647648465,-23.188866172971309,-23.989809129904344,-23.447265849447795,-6950.399828738754,{"$f":"SUMPRODUCT(AN77:AN$605, $I77:$I$605) / $I76","v":-6793.2125537942447},null,0,0,0,-1.8868449461188901,0,{"$f":"AU76*(1+AV76)","v":-1.8868449461188901},-21.635822048829937,0,{"$f":"AX76*(1+AY76)","v":-21.635822048829937},{"$f":"AW76*$W76","v":-1.8441728664355164},{"$f":"AZ76*SUM(X76:Y76)","v":-1.1275446535585992E-2},{"$f":"IF($W76 = 0, 0, BE76/$W76)","v":-1.8868449461188901},{"$f":"IF($W76 = 0, 0, BF76/$W76)","v":-1.1536347648377073E-2},{"$f":"SUM(AT76,BA76)","v":-1.8441728664355164},{"$f":"SUM(BB76)","v":-1.1275446535585992E-2},-240.38509531926579,{"$f":"(SUMPRODUCT(BE77:BE$605,$I76:$I$604)+SUMPRODUCT(BF77:BF$605,$I77:$I$605)) / $I76","v":-234.94864863971296},null,-1.8441728664355164,-23.45854129598338,null,7194.6211383910604,7028.1612024339584,null,{"$f":"Reserve!BX76","v":9666.3322264516501},9442.6850027265318,7.421218288689488,null,32.207073291732073,31.478691873481477,{"$f":"SUMPRODUCT(BU77:BU$605, $I77:$I$605) / $I76","v":2394.8830796041489},null,{"$f":"-BZ76*Others!$Q$43","v":-3.4808821759365292},null,13.597195999752067,10.116313823815538,10.116313823815538,null,{"$f":"SUMPRODUCT(BZ77:BZ$605, $I77:$I$605) / $I76","v":2414.5238002925698},{"$f":"SUMPRODUCT(CA77:CA$605, $I77:$I$605) / $I76","v":1796.4057074176717},{"$f":"SUMPRODUCT(CB77:CB$605, $I77:$I$605) / $I76","v":1796.4057074176717},null,37333.667773548354,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB76)+$CB$5","v":-233.52421509753589},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB76)+$CB$5","v":-264.43054297659523},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB76)+$CB$5","v":-329.73960103076234},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB76)+$CB$5","v":-329.73960103076234}]
[5.9999999999999956,12,6,6.4999999999999956,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C77, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82065389531430344,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E77,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E77, Myopia!$A:$A, 0)) * Trend_Factor^(A77)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C77,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.9768632798370912,2.7752191730952513E-5,4.9311705815012572E-4,0,0.97634241058721016,null,0,0,0,0,{"$f":"SUMPRODUCT(AE78:AE$605, $I77:$I$604) / $I77","v":0},null,-47000,{"$f":"IF(E77>Mat_Year,0,  -SUM($AD$5:AD77))","v":-9306},-0.25826189624824408,-23.176501733055908,-23.989809129904341,-23.43476362930415,-6953.2869308346299,{"$f":"SUMPRODUCT(AN78:AN$605, $I78:$I$605) / $I77","v":-6792.4106769034979},null,0,0,0,-1.888954624652629,0,-1.888954624652629,-21.660013029350143,0,-21.660013029350143,-1.8452504101016087,-1.128203473901199E-2,-1.888954624652629,-1.1549246421560102E-2,-1.8452504101016087,-1.128203473901199E-2,-239.40785734431452,{"$f":"(SUMPRODUCT(BE78:BE$605,$I77:$I$604)+SUMPRODUCT(BF78:BF$605,$I78:$I$605)) / $I77","v":-233.86874474413753},null,-1.8452504101016087,-23.446045664043162,null,7196.5320214060548,7026.2794216476359,null,{"$f":"Reserve!BX77","v":9663.8813218499854},9435.2571854037305,7.4278173228012747,null,32.19894096207782,31.453963075496201,{"$f":"SUMPRODUCT(BU78:BU$605, $I78:$I$605) / $I77","v":2371.408127499315},null,{"$f":"-BZ77*Others!$Q$43","v":-3.4791639869830924},null,13.590484324152705,10.111320337169612,10.111320337169612,null,{"$f":"SUMPRODUCT(BZ78:BZ$605, $I78:$I$605) / $I77","v":2408.977763756091},{"$f":"SUMPRODUCT(CA78:CA$605, $I78:$I$605) / $I77","v":1792.2794562345321},{"$f":"SUMPRODUCT(CB78:CB$605, $I78:$I$605) / $I77","v":1792.2794562345321},null,37336.118678150015,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB77)+$CB$5","v":-225.0561435008712},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB77)+$CB$5","v":-256.88532006067425},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB77)+$CB$5","v":-324.03202430200753},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB77)+$CB$5","v":-324.03202430200753}]
[6.0833333333333286,1,7,6.5833333333333286,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C78, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.8177396831749193,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E78,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E78, Myopia!$A:$A, 0)) * Trend_Factor^(A78)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C78,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97634241058721016,2.7737394098993344E-5,4.9285412523260926E-4,0,0.97582181906787857,null,0,0,0,0,{"$f":"SUMPRODUCT(AE79:AE$605, $I78:$I$604) / $I78","v":0},null,-47000,{"$f":"IF(E78>Mat_Year,0,  -SUM($AD$5:AD78))","v":-9306},-0.25812418948523208,-23.164143885932635,-23.989809129904341,-23.422268075417868,-6957.7995640838553,{"$f":"SUMPRODUCT(AN79:AN$605, $I79:$I$605) / $I78","v":-6793.1947987802714},null,0,0,0,-1.8910666620148051,0,-1.8910666620148051,-21.684231057769761,0,-21.684231057769761,-1.8463285833726439,-1.1288626791901884E-2,-1.8910666620148051,-1.1562159616842278E-2,-1.8463285833726439,-1.1288626791901884E-2,-238.47985370940984,{"$f":"(SUMPRODUCT(BE79:BE$605,$I78:$I$604)+SUMPRODUCT(BF79:BF$605,$I79:$I$605)) / $I78","v":-232.83799524713044},null,-1.8463285833726439,-23.433556702209771,null,7200.1185633856685,7026.0327940274037,null,{"$f":"Reserve!BX78","v":9663.1166601635905},9429.4800771859591,5.7771082177714561,null,34.432827306311694,33.618229615577476,{"$f":"SUMPRODUCT(BU79:BU$605, $I79:$I$605) / $I78","v":2346.2409813945205},null,{"$f":"-BZ78*Others!$Q$43","v":-3.6135558522282292},null,14.11545254776652,10.50189669553829,10.50189669553829,null,{"$f":"SUMPRODUCT(BZ79:BZ$605, $I79:$I$605) / $I78","v":2403.4472831585522},{"$f":"SUMPRODUCT(CA79:CA$605, $I79:$I$605) / $I78","v":1788.1647786699627},{"$f":"SUMPRODUCT(CB79:CB$605, $I79:$I$605) / $I78","v":1788.1647786699627},null,37336.883339836408,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB78)+$CB$5","v":-216.28260825780603},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB78)+$CB$5","v":-249.08044109559637},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB78)+$CB$5","v":-318.15087451553899},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB78)+$CB$5","v":-318.15087451553899}]
[6.1666666666666616,2,7,6.6666666666666616,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C79, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.81483581965197605,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E79,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E79, Myopia!$A:$A, 0)) * Trend_Factor^(A79)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C79,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97582181906787857,2.7722604357218624E-5,4.92591332512472E-4,0,0.97530150513100888,null,0,0,0,0,{"$f":"SUMPRODUCT(AE80:AE$605, $I79:$I$604) / $I79","v":0},null,-47000,{"$f":"IF(E79>Mat_Year,0,  -SUM($AD$5:AD79))","v":-9306},-0.25798655614827654,-23.151792628086184,-23.989809129904344,-23.409779184234459,-6962.3306952133571,{"$f":"SUMPRODUCT(AN80:AN$605, $I80:$I$605) / $I79","v":-6793.9942039552261},null,0,0,0,-1.8931810608428215,0,-1.8931810608428215,-21.708476164331017,0,-21.708476164331017,-1.8474073866164982,-1.1295222696504913E-2,-1.8931810608428215,-1.1575087250348942E-2,-1.8474073866164982,-1.1295222696504913E-2,-237.54591120328973,{"$f":"(SUMPRODUCT(BE80:BE$605,$I79:$I$604)+SUMPRODUCT(BF80:BF$605,$I80:$I$605)) / $I79","v":-231.80248318253095},null,-1.8474073866164982,-23.421074406930963,null,7203.7176710744525,7025.7966871377594,null,{"$f":"Reserve!BX79","v":9662.3450929574738},9423.6997122566427,5.7803649293164199,null,34.430094715217344,33.597637655682739,{"$f":"SUMPRODUCT(BU80:BU$605, $I80:$I$605) / $I79","v":2321.0047380683313},null,{"$f":"-BZ79*Others!$Q$43","v":-3.6120373226116347},null,14.109520791451697,10.497483468840063,10.497483468840063,null,{"$f":"SUMPRODUCT(BZ80:BZ$605, $I80:$I$605) / $I79","v":2397.9030251188801},{"$f":"SUMPRODUCT(CA80:CA$605, $I80:$I$605) / $I79","v":1784.0398506884471},{"$f":"SUMPRODUCT(CB80:CB$605, $I80:$I$605) / $I79","v":1784.0398506884471},null,37337.654907042524,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB79)+$CB$5","v":-207.5343355302827},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB79)+$CB$5","v":-241.31049769689184},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB79)+$CB$5","v":-312.31870272967518},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB79)+$CB$5","v":-312.31870272967518}]
[6.2499999999999947,3,7,6.7499999999999947,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C80, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.81194226799665203,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E80,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E80, Myopia!$A:$A, 0)) * Trend_Factor^(A80)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C80,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97530150513100888,2.7707822501421254E-5,4.923286799149595E-4,0,0.9747814686285925,null,0,0,0,0,{"$f":"SUMPRODUCT(AE81:AE$605, $I80:$I$604) / $I80","v":0},null,-47000,{"$f":"IF(E80>Mat_Year,0,  -SUM($AD$5:AD80))","v":-9306},-0.25784899619822621,-23.139447956003096,-23.989809129904341,-23.397296952201323,-6966.8804000483906,{"$f":"SUMPRODUCT(AN81:AN$605, $I81:$I$605) / $I80","v":-6794.8089402349206},null,0,0,0,-1.8952978237770288,0,-1.8952978237770288,-21.732748379309928,0,-21.732748379309928,-1.8484868202012619,-1.1301822455071601E-2,-1.8952978237770288,-1.1588029338223432E-2,-1.8484868202012619,-1.1301822455071601E-2,-236.60600309475029,{"$f":"(SUMPRODUCT(BE81:BE$605,$I80:$I$604)+SUMPRODUCT(BF81:BF$605,$I81:$I$605)) / $I80","v":-230.76219094134211},null,-1.8484868202012619,-23.408598774656394,null,7207.3293935926495,7025.5711311762661,null,{"$f":"Reserve!BX80","v":9661.5665885350518},9417.9160684251383,5.7836438315043779,null,34.427337506216666,33.577034087466352,{"$f":"SUMPRODUCT(BU81:BU$605, $I81:$I$605) / $I80","v":2295.6991628844926},null,{"$f":"-BZ80*Others!$Q$43","v":-3.6105196349729467},null,14.103592324113073,10.493072689140126,10.493072689140126,null,{"$f":"SUMPRODUCT(BZ81:BZ$605, $I81:$I$605) / $I80","v":2392.3449372488694},{"$f":"SUMPRODUCT(CA81:CA$605, $I81:$I$605) / $I80","v":1779.9046333131587},{"$f":"SUMPRODUCT(CB81:CB$605, $I81:$I$605) / $I80","v":1779.9046333131587},null,37338.433411464946,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB80)+$CB$5","v":-198.81125208492801},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB80)+$CB$5","v":-233.57533305209637},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB80)+$CB$5","v":-306.53510073088336},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB80)+$CB$5","v":-306.53510073088336}]
[6.3333333333333277,4,7,6.8333333333333277,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C81, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80905899159062378,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E81,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E81, Myopia!$A:$A, 0)) * Trend_Factor^(A81)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C81,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.9747814686285925,2.7693048527396396E-5,4.9206616736535789E-4,0,0.97426170941269974,null,0,0,0,0,{"$f":"SUMPRODUCT(AE82:AE$605, $I81:$I$604) / $I81","v":0},null,-47000,{"$f":"IF(E81>Mat_Year,0,  -SUM($AD$5:AD81))","v":-9306},-0.25771150959595085,-23.127109866171821,-23.989809129904341,-23.384821375767771,-6971.4487547250319,{"$f":"SUMPRODUCT(AN82:AN$605, $I82:$I$605) / $I81","v":-6795.6390555998387},null,0,0,0,-1.8974169534607312,0,-1.8974169534607312,-21.757047733016382,0,-21.757047733016382,-1.8495668844952413,-1.1308426069853821E-2,-1.8974169534607312,-1.160098589662717E-2,-1.8495668844952413,-1.1308426069853821E-2,-235.66010254034401,{"$f":"(SUMPRODUCT(BE82:BE$605,$I81:$I$604)+SUMPRODUCT(BF82:BF$605,$I82:$I$605)) / $I81","v":-229.71710085144124},null,-1.8495668844952413,-23.396129801837624,null,7210.9537802591849,7025.3561564512829,null,{"$f":"Reserve!BX81","v":9660.7811150764828},9412.1291234363416,5.7869449887966766,null,34.424555566341866,33.556418831845313,{"$f":"SUMPRODUCT(BU82:BU$605, $I82:$I$605) / $I81","v":2270.3240204496506},null,{"$f":"-BZ81*Others!$Q$43","v":-3.6090027863831358},null,14.097667134309123,10.488664347925987,10.488664347925987,null,{"$f":"SUMPRODUCT(BZ82:BZ$605, $I82:$I$605) / $I81","v":2386.7729669850564},{"$f":"SUMPRODUCT(CA82:CA$605, $I82:$I$605) / $I81","v":1775.7590874368821},{"$f":"SUMPRODUCT(CB82:CB$605, $I82:$I$605) / $I81","v":1775.7590874368821},null,37339.218884923517,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB81)+$CB$5","v":-190.11328490786684},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB81)+$CB$5","v":-225.8747910596955},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB81)+$CB$5","v":-300.79966371447699},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB81)+$CB$5","v":-300.79966371447699}]
[6.4166666666666607,5,7,6.9166666666666607,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C82, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80618595394560255,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E82,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},0,0.34099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E82, Myopia!$A:$A, 0)) * Trend_Factor^(A82)","v":6.0576427608593999},0,6.0576427608593999,{"$f":"VLOOKUP(C82,Others!$L$10:$M$61,2)","v":0},0,0,2.8416666666666665E-5,5.0480356340495004E-4,0,0.97426170941269974,2.7678282430941432E-5,4.9180379478899262E-4,0,0.97374222733547977,null,0,0,0,0,{"$f":"SUMPRODUCT(AE83:AE$605, $I82:$I$604) / $I82","v":0},null,-47000,{"$f":"IF(E82>Mat_Year,0,  -SUM($AD$5:AD82))","v":-9306},-0.25757409630234096,-23.114778355082652,-23.989809129904341,-23.372352451384995,-6976.0358356914439,{"$f":"SUMPRODUCT(AN83:AN$605, $I83:$I$605) / $I82","v":-6796.4845982049974},null,0,0,0,-1.8995384525401879,0,-1.8995384525401879,-21.781374255794152,0,-21.781374255794152,-1.8506475798669579,-1.131503354310474E-2,-1.8995384525401879,-1.1613956941739627E-2,-1.8506475798669579,-1.131503354310474E-2,-234.70818258391668,{"$f":"(SUMPRODUCT(BE83:BE$605,$I82:$I$604)+SUMPRODUCT(BF83:BF$605,$I83:$I$605)) / $I82","v":-228.6671951773547},null,-1.8506475798669579,-23.3836674849281,null,7214.5908805924728,7025.1517933823552,null,{"$f":"Reserve!BX82","v":9659.9886406381993},9406.3388549704741,5.7902684658674843,null,34.421748782185823,33.535791809506875,{"$f":"SUMPRODUCT(BU83:BU$605, $I83:$I$605) / $I82","v":2244.8790746108834},null,{"$f":"-BZ82*Others!$Q$43","v":-3.6074867739083012},null,14.091745210579301,10.484258436671,10.484258436671,null,{"$f":"SUMPRODUCT(BZ83:BZ$605, $I83:$I$605) / $I82","v":2381.1870615881162},{"$f":"SUMPRODUCT(CA83:CA$605, $I83:$I$605) / $I82","v":1771.6031738215584},{"$f":"SUMPRODUCT(CB83:CB$605, $I83:$I$605) / $I82","v":1771.6031738215584},null,37340.011359361801,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB82)+$CB$5","v":-181.4403612040494},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB82)+$CB$5","v":-218.20871632586716},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB82)+$CB$5","v":-295.11199025607829},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB82)+$CB$5","v":-295.11199025607829}]
[6.4999999999999938,6,7,6.9999999999999938,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C83, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80332311870287276,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E83,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E83, Myopia!$A:$A, 0)) * Trend_Factor^(A83)","v":12.16603036559686},0,{"$f":"IFERROR( N83*(1+O83), 0)","v":12.16603036559686},{"$f":"VLOOKUP(C83,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,{"$f":"(P83/1000)/12","v":1.0138358637997384E-3},0,0.97374222733547977,2.7899793771596001E-5,{"$f":"W83 * (1-T83/2)*(U83)","v":9.8720064209025958E-4},0,0.97272712689961793,null,0,0,0,0,{"$f":"SUMPRODUCT(AE84:AE$605, $I83:$I$604) / $I83","v":0},null,-47000,{"$f":"IF(E83>Mat_Year,0,  -SUM($AD$5:AD83))","v":-9306},-0.25963548083847238,-46.398430178242201,-47.916239379650257,-46.65806565908067,-6956.715289459421,{"$f":"SUMPRODUCT(AN84:AN$605, $I84:$I$605) / $I83","v":-6774.0474408970031},null,0,0,0,-1.9016623236646164,0,-1.9016623236646164,-21.805727978020933,0,-21.805727978020933,-1.8517289066851477,-2.2135003974774109E-2,-1.9016623236646164,-2.2731892849449178E-2,-1.8517289066851477,-2.2135003974774109E-2,-233.73911120578271,{"$f":"(SUMPRODUCT(BE84:BE$605,$I83:$I$604)+SUMPRODUCT(BF84:BF$605,$I84:$I$605)) / $I83","v":-227.60164276093425},null,-1.8517289066851477,-46.680200663055444,null,7197.9580809824456,7001.6490836579414,null,{"$f":"Reserve!BX83","v":9634.4292991131388},9371.6707314438227,34.66812352665147,null,34.418917039900528,33.515152940907839,{"$f":"SUMPRODUCT(BU84:BU$605, $I84:$I$605) / $I83","v":2219.3640884532242},null,{"$f":"-BZ83*Others!$Q$43","v":-5.030744805841592},null,19.651346897818719,14.620602091977126,14.620602091977126,null,{"$f":"SUMPRODUCT(BZ84:BZ$605, $I84:$I$605) / $I83","v":2370.0216477858789},{"$f":"SUMPRODUCT(CA84:CA$605, $I84:$I$605) / $I83","v":1763.296105952694},{"$f":"SUMPRODUCT(CB84:CB$605, $I84:$I$605) / $I83","v":1763.296105952694},null,37365.570700886863,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB83)+$CB$5","v":-169.37547313550135},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB83)+$CB$5","v":-207.56153099403713},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB83)+$CB$5","v":-287.24311239810669},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB83)+$CB$5","v":-287.24311239810669}]
[6.5833333333333268,7,7,7.0833333333333268,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C84, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80047044963283165,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E84,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E84, Myopia!$A:$A, 0)) * Trend_Factor^(A84)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C84,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.97272712689961793,2.7870708976849551E-5,9.8617151161410578E-4,0,0.97171308467902695,null,0,0,0,0,{"$f":"SUMPRODUCT(AE85:AE$605, $I84:$I$604) / $I84","v":0},null,-47000,{"$f":"IF(E84>Mat_Year,0,  -SUM($AD$5:AD84))","v":-9306},-0.2593648177385619,-46.350061045862972,-47.916239379650271,-46.609425863601537,-6940.8766101697847,{"$f":"SUMPRODUCT(AN85:AN$605, $I85:$I$605) / $I84","v":-6751.5789631752141},null,0,0,0,-1.9037885694861969,0,-1.9037885694861969,-21.830108930108388,0,-21.830108930108388,-1.8518667854206419,-2.2136652135229553E-2,-1.9037885694861969,-2.2757309345104733E-2,-1.8518667854206419,-2.2136652135229553E-2,-232.88355666180985,{"$f":"(SUMPRODUCT(BE85:BE$605,$I84:$I$604)+SUMPRODUCT(BF85:BF$605,$I85:$I$605)) / $I84","v":-226.53215297380666},null,-1.8518667854206419,-46.631562515736768,null,7181.246425691601,6978.1111161490226,null,{"$f":"Reserve!BX84","v":9608.762241637327},9336.9599977687685,34.710733675054144,null,34.327822598465133,33.391604248924764,{"$f":"SUMPRODUCT(BU85:BU$605, $I85:$I$605) / $I84","v":2193.8817221945274},null,{"$f":"-BZ84*Others!$Q$43","v":-5.022440607442304},null,19.6189086228215,14.596468015379196,14.596468015379196,null,{"$f":"SUMPRODUCT(BZ85:BZ$605, $I85:$I$605) / $I84","v":2358.8488816197441},{"$f":"SUMPRODUCT(CA85:CA$605, $I85:$I$605) / $I84","v":1754.9835679250893},{"$f":"SUMPRODUCT(CB85:CB$605, $I85:$I$605) / $I84","v":1754.9835679250893},null,37391.237758362673,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB84)+$CB$5","v":-157.3601335217495},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB84)+$CB$5","v":-196.97505148880828},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB84)+$CB$5","v":-279.44937199583234},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB84)+$CB$5","v":-279.44937199583234}]
[6.6666666666666599,8,7,7.1666666666666599,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C85, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79762791063453098,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E85,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E85, Myopia!$A:$A, 0)) * Trend_Factor^(A85)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C85,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.97171308467902695,2.7841654502229923E-5,9.8514345397916737E-4,0,0.97070009957054559,null,0,0,0,0,{"$f":"SUMPRODUCT(AE86:AE$605, $I85:$I$604) / $I85","v":0},null,-47000,{"$f":"IF(E85>Mat_Year,0,  -SUM($AD$5:AD85))","v":-9306},-0.25909443679775168,-46.301742337020869,-47.916239379650264,-46.560836773818622,-6924.964898397785,{"$f":"SUMPRODUCT(AN86:AN$605, $I86:$I$605) / $I85","v":-6729.0790027160965},null,0,0,0,-1.9059171926600744,0,-1.9059171926600744,-21.854517142502186,0,-21.854517142502186,-1.8520046744225123,-2.2138300418406136E-2,-1.9059171926600744,-2.2782754258906357E-2,-1.8520046744225123,-2.2138300418406136E-2,-232.02189548394409,{"$f":"(SUMPRODUCT(BE86:BE$605,$I85:$I$604)+SUMPRODUCT(BF86:BF$605,$I86:$I$605)) / $I85","v":-225.45871177377811},null,-1.8520046744225123,-46.582975074237027,null,7164.4555486979807,6954.5377144898775,null,{"$f":"Reserve!BX85","v":9582.9870242784691},9302.2064586503566,34.753539118411936,null,34.236344276846516,33.267903705387681,{"$f":"SUMPRODUCT(BU86:BU$605, $I86:$I$605) / $I85","v":2168.432243935205},null,{"$f":"-BZ85*Others!$Q$43","v":-5.0141345472358605},null,19.586463075140081,14.572328527904221,14.572328527904221,null,{"$f":"SUMPRODUCT(BZ86:BZ$605, $I86:$I$605) / $I85","v":2347.6687441604768},{"$f":"SUMPRODUCT(CA86:CA$605, $I86:$I$605) / $I85","v":1746.6655456553945},{"$f":"SUMPRODUCT(CB86:CB$605, $I86:$I$605) / $I85","v":1746.6655456553945},null,37417.012975721533,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB85)+$CB$5","v":-145.39417603133711},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB85)+$CB$5","v":-186.44896437548687},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB85)+$CB$5","v":-271.73007555446941},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB85)+$CB$5","v":-271.73007555446941}]
[6.7499999999999929,9,7,7.2499999999999929,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C86, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79479546573521986,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E86,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E86, Myopia!$A:$A, 0)) * Trend_Factor^(A86)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C86,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.97070009957054559,2.7812630316129187E-5,9.8411646806703624E-4,0,0.96968817047216238,null,0,0,0,0,{"$f":"SUMPRODUCT(AE87:AE$605, $I86:$I$604) / $I86","v":0},null,-47000,{"$f":"IF(E86>Mat_Year,0,  -SUM($AD$5:AD86))","v":-9306},-0.25882433772189822,-46.253473999150707,-47.916239379650257,-46.512298336872604,-6908.9798173891195,{"$f":"SUMPRODUCT(AN87:AN$605, $I87:$I$605) / $I86","v":-6706.5473966705085},null,0,0,0,-1.9080481958443631,0,-1.9080481958443631,-21.878952645682027,0,-21.878952645682027,-1.8521425736915231,-2.2139948824312985E-2,-1.9080481958443631,-2.2808227622628328E-2,-1.8521425736915231,-2.2139948824312985E-2,-231.15409709742661,{"$f":"(SUMPRODUCT(BE87:BE$605,$I86:$I$604)+SUMPRODUCT(BF87:BF$605,$I87:$I$605)) / $I86","v":-224.38130506861157},null,-1.8521425736915231,-46.534438285696915,null,7147.585082289188,6930.9287017391225,null,{"$f":"Reserve!BX86","v":9557.1032012932974},9267.4099182757436,34.79654037461296,null,34.144480492975681,33.144050614316043,{"$f":"SUMPRODUCT(BU87:BU$605, $I87:$I$605) / $I86","v":2143.0159234270923},null,{"$f":"-BZ86*Others!$Q$43","v":-5.0058265931623849},null,19.554010129540565,14.548183536378179,14.548183536378179,null,{"$f":"SUMPRODUCT(BZ87:BZ$605, $I87:$I$605) / $I86","v":2336.4812165366184},{"$f":"SUMPRODUCT(CA87:CA$605, $I87:$I$605) / $I86","v":1738.3420251032439},{"$f":"SUMPRODUCT(CB87:CB$605, $I87:$I$605) / $I86","v":1738.3420251032439},null,37442.896798706701,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB86)+$CB$5","v":-133.47743491671872},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB86)+$CB$5","v":-175.98295781466675},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB86)+$CB$5","v":-264.08453587561206},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB86)+$CB$5","v":-264.08453587561206}]
[6.8333333333333259,10,7,7.3333333333333259,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C87, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79197307908989001,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E87,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E87, Myopia!$A:$A, 0)) * Trend_Factor^(A87)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C87,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96968817047216238,2.778363638697237E-5,9.8309055276046982E-4,0,0.96867729628301491,null,0,0,0,0,{"$f":"SUMPRODUCT(AE88:AE$605, $I87:$I$604) / $I87","v":0},null,-47000,{"$f":"IF(E87>Mat_Year,0,  -SUM($AD$5:AD87))","v":-9306},-0.25855452021716485,-46.205255979742084,-47.916239379650271,-46.463810499959251,-6892.9210288366976,{"$f":"SUMPRODUCT(AN88:AN$605, $I88:$I$605) / $I87","v":-6683.9839816617523},null,0,0,0,-1.9101815817001497,0,-1.9101815817001497,-21.903415470161715,0,-21.903415470161715,-1.8522804832284396,-2.2141597352959265E-2,-1.9101815817001497,-2.2833729468080485E-2,-1.8522804832284396,-2.2141597352959265E-2,-230.28013078381494,{"$f":"(SUMPRODUCT(BE88:BE$605,$I87:$I$604)+SUMPRODUCT(BF88:BF$605,$I88:$I$605)) / $I87","v":-223.29991871584778},null,-1.8522804832284396,-46.485952097312207,null,7130.6346570545902,6907.2839003776035,null,{"$f":"Reserve!BX87","v":9531.1103251202258},9232.5701803125867,34.839737963156949,null,34.052229658329708,33.020044277883642,{"$f":"SUMPRODUCT(BU88:BU$605, $I88:$I$605) / $I87","v":2117.6330320811753},null,{"$f":"-BZ87*Others!$Q$43","v":-4.9975167130879852},null,19.521549660499943,14.524032947411957,14.524032947411957,null,{"$f":"SUMPRODUCT(BZ88:BZ$605, $I88:$I$605) / $I87","v":2325.2862799349809},{"$f":"SUMPRODUCT(CA88:CA$605, $I88:$I$605) / $I87","v":1730.0129922716255},{"$f":"SUMPRODUCT(CB88:CB$605, $I88:$I$605) / $I87","v":1730.0129922716255},null,37468.889674879771,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB87)+$CB$5","v":-121.60974501222154},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB87)+$CB$5","v":-165.57672155411706},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB87)+$CB$5","v":-256.5120720005313},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB87)+$CB$5","v":-256.5120720005313}]
[6.916666666666659,11,7,7.416666666666659,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C88, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.78916071498082152,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E88,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E88, Myopia!$A:$A, 0)) * Trend_Factor^(A88)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C88,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96867729628301491,2.7754672683217406E-5,9.8206570694338974E-4,0,0.96766747590338831,null,0,0,0,0,{"$f":"SUMPRODUCT(AE89:AE$605, $I88:$I$604) / $I88","v":0},null,-47000,{"$f":"IF(E88>Mat_Year,0,  -SUM($AD$5:AD88))","v":-9306},-0.2582849839900212,-46.157088226339319,-47.916239379650264,-46.415373210329342,-6876.7881928734878,{"$f":"SUMPRODUCT(AN89:AN$605, $I89:$I$605) / $I88","v":-6661.3885937836503},null,0,0,0,-1.912317352891495,0,-1.912317352891495,-21.92790564648914,0,-21.92790564648914,-1.8524184030340254,-2.2143246004354085E-2,-1.912317352891495,-2.2859259827108173E-2,-1.8524184030340254,-2.2143246004354085E-2,-229.39996568031825,{"$f":"(SUMPRODUCT(BE89:BE$605,$I88:$I$604)+SUMPRODUCT(BF89:BF$605,$I89:$I$605)) / $I88","v":-222.21453852262709},null,-1.8524184030340254,-46.437516456333697,null,7113.6039018774873,6883.6031323062825,null,{"$f":"Reserve!BX88","v":9505.0079463719667},9197.6870479074096,34.883132405177093,null,33.959590177905703,32.895883996412927,{"$f":"SUMPRODUCT(BU89:BU$605, $I89:$I$605) / $I88","v":2092.283842975356},null,{"$f":"-BZ88*Others!$Q$43","v":-4.9892048748089088},null,19.489081542222301,14.499876667413393,14.499876667413393,null,{"$f":"SUMPRODUCT(BZ89:BZ$605, $I89:$I$605) / $I88","v":2314.0839156011252},{"$f":"SUMPRODUCT(CA89:CA$605, $I89:$I$605) / $I88","v":1721.6784332072368},{"$f":"SUMPRODUCT(CB89:CB$605, $I89:$I$605) / $I88","v":1721.6784332072368},null,37494.992053628033,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB88)+$CB$5","v":-109.79094173200156},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB88)+$CB$5","v":-155.22994692070426},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB88)+$CB$5","v":-249.01200915397391},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB88)+$CB$5","v":-249.01200915397391}]
[6.999999999999992,12,7,7.499999999999992,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C89, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.78635833781713138,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E89,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E89, Myopia!$A:$A, 0)) * Trend_Factor^(A89)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C89,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96766747590338831,2.7725739173355119E-5,9.8104192950088228E-4,0,0.96665870823471411,null,0,0,0,0,{"$f":"SUMPRODUCT(AE90:AE$605, $I89:$I$604) / $I89","v":0},null,-47000,{"$f":"IF(E89>Mat_Year,0,  -SUM($AD$5:AD89))","v":-9306},-0.25801572874724277,-46.108970686541468,-47.916239379650271,-46.366986415288714,-6860.5809680653292,{"$f":"SUMPRODUCT(AN90:AN$605, $I90:$I$605) / $I89","v":-6638.761068598601},null,0,0,0,-1.9144555120854394,0,-1.9144555120854394,-21.952423205246369,0,-21.952423205246369,-1.8525563331090458,-2.2144894778506608E-2,-1.9144555120854394,-2.2884818731592409E-2,-1.8525563331090458,-2.2144894778506608E-2,-228.513570779128,{"$f":"(SUMPRODUCT(BE90:BE$605,$I89:$I$604)+SUMPRODUCT(BF90:BF$605,$I90:$I$605)) / $I89","v":-221.12515024550908},null,-1.8525563331090458,-46.389131310067221,null,7096.4924439272399,6859.8862188441153,null,{"$f":"Reserve!BX89","v":9478.795613828117},9162.7603236839623,34.926724223447309,null,33.866560450194442,32.771569068369175,{"$f":"SUMPRODUCT(BU90:BU$605, $I90:$I$605) / $I89","v":2066.9686308622499},null,{"$f":"-BZ89*Others!$Q$43","v":-4.9808910460518963},null,19.45660564864022,14.475714602588324,14.475714602588324,null,{"$f":"SUMPRODUCT(BZ90:BZ$605, $I90:$I$605) / $I89","v":2302.8741048398447},{"$f":"SUMPRODUCT(CA90:CA$605, $I90:$I$605) / $I89","v":1713.3383340008445},{"$f":"SUMPRODUCT(CB90:CB$605, $I90:$I$605) / $I89","v":1713.3383340008445},null,37521.204386171885,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB89)+$CB$5","v":-98.020861068008116},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB89)+$CB$5","v":-144.94232681235292},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB89)+$CB$5","v":-241.58367868846494},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB89)+$CB$5","v":-241.58367868846494}]
[7.083333333333325,1,8,7.583333333333325,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C90, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.78338510920825843,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E90,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E90, Myopia!$A:$A, 0)) * Trend_Factor^(A90)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C90,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96665870823471411,2.7696835825909177E-5,9.8001921931919469E-4,0,0.96565099217956896,null,0,0,0,0,{"$f":"SUMPRODUCT(AE91:AE$605, $I90:$I$604) / $I90","v":0},null,-47000,{"$f":"IF(E90>Mat_Year,0,  -SUM($AD$5:AD90))","v":-9306},-0.25774675419591081,-46.060903308002153,-47.916239379650271,-46.318650062198067,-6845.8897139454702,{"$f":"SUMPRODUCT(AN91:AN$605, $I91:$I$605) / $I90","v":-6617.638907599845},null,0,0,0,-1.916596061952005,0,-1.916596061952005,-21.976968177049656,0,-21.976968177049656,-1.8526942734542653,-2.2146543675425963E-2,-1.916596061952005,-2.2910406213449811E-2,-1.8526942734542653,-2.2146543675425963E-2,-227.67345443667219,{"$f":"(SUMPRODUCT(BE91:BE$605,$I90:$I$604)+SUMPRODUCT(BF91:BF$605,$I91:$I$605)) / $I90","v":-220.08252736508857},null,-1.8526942734542653,-46.340796605873493,null,7080.9448655269653,6837.7214349649385,null,{"$f":"Reserve!BX90","v":9454.1377723507685},9129.3975200728601,33.362803611102208,null,35.968168768138973,34.768943558977405,{"$f":"SUMPRODUCT(BU91:BU$605, $I91:$I$605) / $I90","v":2040.0445776320328},null,{"$f":"-BZ90*Others!$Q$43","v":-5.1041936104324739},null,19.938256290751852,14.834062680319377,14.834062680319377,null,{"$f":"SUMPRODUCT(BZ91:BZ$605, $I91:$I$605) / $I90","v":2291.6760851079193},{"$f":"SUMPRODUCT(CA91:CA$605, $I91:$I$605) / $I90","v":1705.0070073202921},{"$f":"SUMPRODUCT(CB91:CB$605, $I91:$I$605) / $I90","v":1705.0070073202921},null,37545.862227649231,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB90)+$CB$5","v":-85.989084231424386},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB90)+$CB$5","v":-134.44281173954494},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB90)+$CB$5","v":-234.03167969818332},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB90)+$CB$5","v":-234.03167969818332}]
[7.1666666666666581,2,8,7.6666666666666581,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C91, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.78042312240599643,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E91,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E91, Myopia!$A:$A, 0)) * Trend_Factor^(A91)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C91,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96565099217956896,2.7667962609436055E-5,9.7899757528573626E-4,0,0.96464432664167377,null,0,0,0,0,{"$f":"SUMPRODUCT(AE92:AE$605, $I91:$I$604) / $I91","v":0},null,-47000,{"$f":"IF(E91>Mat_Year,0,  -SUM($AD$5:AD91))","v":-9306},-0.25747806004341195,-46.012886038429606,-47.916239379650271,-46.270364098473017,-6831.1273118129511,{"$f":"SUMPRODUCT(AN92:AN$605, $I92:$I$605) / $I91","v":-6596.4848663571283},null,0,0,0,-1.9187390051641995,0,-1.9187390051641995,-22.001540592549485,0,-22.001540592549485,-1.8528322240704482,-2.2148192695121294E-2,-1.9187390051641995,-2.2936022304632705E-2,-1.8528322240704482,-2.2148192695121294E-2,-226.82709281721438,{"$f":"(SUMPRODUCT(BE92:BE$605,$I91:$I$604)+SUMPRODUCT(BF92:BF$605,$I92:$I$605)) / $I91","v":-219.03580723215023},null,{"$f":"SUM(AE91,BE91)","v":-1.8528322240704482},{"$f":"SUM(AN91,BF91)","v":-46.292512291168137},null,7065.3198130723804,{"$f":"MAX(BN92/(1+H92) - (BJ92 + BK92/(1+H92)),0)","v":6815.5206735892825},null,{"$f":"Reserve!BX91","v":9429.3714660782844},9095.9896885492981,33.407831523561981,null,35.874575246495858,34.642319180799333,{"$f":"SUMPRODUCT(BU92:BU$605, $I92:$I$605) / $I91","v":2013.1449623018621},null,{"$f":"-BZ91*Others!$Q$43","v":-5.0956303844154194},null,19.904806189122731,14.809175804707312,14.809175804707312,null,{"$f":"SUMPRODUCT(BZ92:BZ$605, $I92:$I$605) / $I91","v":2280.4690149600128},{"$f":"SUMPRODUCT(CA92:CA$605, $I92:$I$605) / $I91","v":1696.66894713025},{"$f":"SUMPRODUCT(CB92:CB$605, $I92:$I$605) / $I91","v":1696.66894713025},null,37570.628533921714,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB91)+$CB$5","v":-74.007043863166928},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB91)+$CB$5","v":-124.00344282062667},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB91)+$CB$5","v":-226.55199463786442},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB91)+$CB$5","v":-226.55199463786442}]
[7.2499999999999911,3,8,7.7499999999999911,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C92, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77747233490496404,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E92,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E92, Myopia!$A:$A, 0)) * Trend_Factor^(A92)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C92,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96464432664167377,2.763911949252502E-5,9.779769962890753E-4,0,0.96363871052589212,null,0,0,0,0,{"$f":"SUMPRODUCT(AE93:AE$605, $I92:$I$604) / $I92","v":0},null,-47000,{"$f":"IF(E92>Mat_Year,0,  -SUM($AD$5:AD92))","v":-9306},-0.25720964599743784,-45.964918825586537,-47.916239379650257,-46.222128471583972,-6816.2934171063289,{"$f":"SUMPRODUCT(AN93:AN$605, $I93:$I$605) / $I92","v":-6575.2987735366078},null,0,0,0,-1.9208843443980188,0,-1.9208843443980188,-22.026140482430613,0,-22.026140482430613,-1.8529701849583597,-2.2149841837601738E-2,-1.9208843443980188,-2.2961667037129121E-2,-1.8529701849583597,-2.2149841837601738E-2,-225.97445324185728,{"$f":"(SUMPRODUCT(BE93:BE$605,$I92:$I$604)+SUMPRODUCT(BF93:BF$605,$I93:$I$605)) / $I92","v":-217.98497428571181},null,-1.8529701849583597,-46.244278313421574,null,7049.6169089294726,6793.2837478223228,null,{"$f":"Reserve!BX92","v":9404.4962288778206},9062.5366191414378,33.453069407860312,null,35.780570052800158,34.515523905438648,{"$f":"SUMPRODUCT(BU93:BU$605, $I93:$I$605) / $I92","v":1986.2700485195514},null,{"$f":"-BZ92*Others!$Q$43","v":-5.087064272619271},null,19.871344814919027,14.784280542299756,14.784280542299756,null,{"$f":"SUMPRODUCT(BZ93:BZ$605, $I93:$I$605) / $I92","v":2269.2528713191118},{"$f":"SUMPRODUCT(CA93:CA$605, $I93:$I$605) / $I92","v":1688.3241362614192},{"$f":"SUMPRODUCT(CB93:CB$605, $I93:$I$605) / $I92","v":1688.3241362614192},null,37595.503771122181,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB92)+$CB$5","v":-62.074574832192638},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB92)+$CB$5","v":-113.62391071111983},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB92)+$CB$5","v":-219.14395619121126},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB92)+$CB$5","v":-219.14395619121126}]
[7.3333333333333242,4,8,7.8333333333333242,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C93, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77453270436049304,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E93,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E93, Myopia!$A:$A, 0)) * Trend_Factor^(A93)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C93,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96363871052589212,2.7610306443798076E-5,9.7695748121893978E-4,0,0.96263414273822934,null,0,0,0,0,{"$f":"SUMPRODUCT(AE94:AE$605, $I93:$I$604) / $I93","v":0},null,-47000,{"$f":"IF(E93>Mat_Year,0,  -SUM($AD$5:AD93))","v":-9306},-0.2569415117659849,-45.917001617290168,-47.916239379650264,-46.173943129056155,-6801.3876835954907,{"$f":"SUMPRODUCT(AN94:AN$605, $I94:$I$605) / $I93","v":-6554.0804572066427},null,0,0,0,-1.9230320823324512,0,-1.9230320823324512,-22.050767877412103,0,-22.050767877412103,-1.8531081561187643,-2.2151491102876442E-2,-1.9230320823324512,-2.2987340442962884E-2,-1.8531081561187643,-2.2151491102876442E-2,-225.11550287072242,{"$f":"(SUMPRODUCT(BE94:BE$605,$I93:$I$604)+SUMPRODUCT(BF94:BF$605,$I94:$I$605)) / $I93","v":-216.93001290573073},null,-1.8531081561187643,-46.19609462015903,null,7033.8357736326698,6771.0104701123755,null,{"$f":"Reserve!BX93","v":9379.5115926337003},9029.0381012782254,33.498517863212328,null,35.686151417899708,34.388556935976609,{"$f":"SUMPRODUCT(BU94:BU$605, $I94:$I$605) / $I93","v":1959.420101730472},null,{"$f":"-BZ93*Others!$Q$43","v":-5.0784952378652521},null,19.837872022911142,14.759376785045891,14.759376785045891,null,{"$f":"SUMPRODUCT(BZ94:BZ$605, $I94:$I$605) / $I93","v":2258.0276311658467},{"$f":"SUMPRODUCT(CA94:CA$605, $I94:$I$605) / $I93","v":1679.9725575873897},{"$f":"SUMPRODUCT(CB94:CB$605, $I94:$I$605) / $I93","v":1679.9725575873897},null,37620.488407366298,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB93)+$CB$5","v":-50.191512589275931},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB93)+$CB$5","v":-103.3039076383435},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB93)+$CB$5","v":-211.80690309499454},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB93)+$CB$5","v":-211.80690309499454}]
[7.4166666666666572,5,8,7.9166666666666572,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C94, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77160418858802104,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E94,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},0,0.34400000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E94, Myopia!$A:$A, 0)) * Trend_Factor^(A94)","v":12.16603036559686},0,12.16603036559686,{"$f":"VLOOKUP(C94,Others!$L$10:$M$61,2)","v":0},0,0,2.8666666666666668E-5,1.0138358637997384E-3,0,0.96263414273822934,2.7581523431909933E-5,9.7593902896621408E-4,0,0.96163062218583117,null,0,0,0,0,{"$f":"SUMPRODUCT(AE95:AE$605, $I94:$I$604) / $I94","v":0},null,-47000,{"$f":"IF(E94>Mat_Year,0,  -SUM($AD$5:AD94))","v":-9306},-0.25667365705735384,-45.869134361412058,-47.916239379650257,-46.125808018469414,-6786.4097633735719,{"$f":"SUMPRODUCT(AN95:AN$605, $I95:$I$605) / $I94","v":-6532.8297448354679},null,0,0,0,-1.9251822216494805,0,-1.9251822216494805,-22.075422808247371,0,-22.075422808247371,-1.8532461375524274,-2.2153140490954546E-2,-1.9251822216494805,-2.3013042554193598E-2,-1.8532461375524274,-2.2153140490954546E-2,-224.25020870216727,{"$f":"(SUMPRODUCT(BE95:BE$605,$I94:$I$604)+SUMPRODUCT(BF95:BF$605,$I95:$I$605)) / $I94","v":-215.8709074128798},null,-1.8532461375524274,-46.147961158960371,null,7017.9760258759625,6748.7006522483489,null,{"$f":"Reserve!BX94","v":9354.4170872390332},8995.4939237874423,33.544177490783113,null,35.591317565116732,34.261417473220227,{"$f":"SUMPRODUCT(BU95:BU$605, $I95:$I$605) / $I94","v":1932.5953891866491},null,{"$f":"-BZ94*Others!$Q$43","v":-5.0699232428775796},null,19.804387667490545,14.734464424612966,14.734464424612966,null,{"$f":"SUMPRODUCT(BZ95:BZ$605, $I95:$I$605) / $I94","v":2246.7932715390893},{"$f":"SUMPRODUCT(CA95:CA$605, $I95:$I$605) / $I94","v":1671.6141940250823},{"$f":"SUMPRODUCT(CB95:CB$605, $I95:$I$605) / $I94","v":1671.6141940250823},null,37645.582912760969,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB94)+$CB$5","v":-38.35769316498488},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB94)+$CB$5","v":-93.043127393431973},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB94)+$CB$5","v":-204.54018008459639},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB94)+$CB$5","v":-204.54018008459639}]
[7.4999999999999902,6,8,7.9999999999999902,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C95, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76868674556248584,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E95,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E95, Myopia!$A:$A, 0)) * Trend_Factor^(A95)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C95,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.96163062218583117,2.7873321395668131E-5,9.6320311755723189E-4,0,0.96063954574687827,null,0,0,0,0,{"$f":"SUMPRODUCT(AE96:AE$605, $I95:$I$604) / $I95","v":0},null,-47000,{"$f":"IF(E95>Mat_Year,0,  -SUM($AD$5:AD95))","v":-9306},-0.25938912890808763,-45.2705465251899,-47.346595047697555,-45.52993565409799,-6771.9289511807892,{"$f":"SUMPRODUCT(AN96:AN$605, $I96:$I$605) / $I95","v":-6512.0942507222253},null,0,0,0,-1.9273347650340886,0,-1.9273347650340886,-22.100105305724213,0,-22.100105305724213,-1.8533841292601134,-2.1902893666881248E-2,-1.9273347650340886,-2.2776826321415339E-2,-1.8533841292601134,-2.1902893666881248E-2,-223.37879951908056,{"$f":"(SUMPRODUCT(BE96:BE$605,$I95:$I$604)+SUMPRODUCT(BF96:BF$605,$I96:$I$605)) / $I95","v":-214.8078939646575},null,-1.8533841292601134,-45.551838547764874,null,7002.5246977073493,6726.9021446868837,null,{"$f":"Reserve!BX95","v":9329.8102298750673},8962.5846611317629,32.909262655679413,null,35.496066710216105,34.134104715694882,{"$f":"SUMPRODUCT(BU96:BU$605, $I96:$I$605) / $I95","v":1905.7961799559002},null,{"$f":"-BZ95*Others!$Q$43","v":-5.0273650417534226},null,19.638144694349307,14.610779652595884,14.610779652595884,null,{"$f":"SUMPRODUCT(BZ96:BZ$605, $I96:$I$605) / $I95","v":2235.6825164448751},{"$f":"SUMPRODUCT(CA96:CA$605, $I96:$I$605) / $I95","v":1663.3477922349869},{"$f":"SUMPRODUCT(CB96:CB$605, $I96:$I$605) / $I95","v":1663.3477922349869},null,37670.189770124933,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB95)+$CB$5","v":-26.652078977032147},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB95)+$CB$5","v":-82.909763278675769},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB95)+$CB$5","v":-197.39146065350974},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB95)+$CB$5","v":-197.39146065350974}]
[7.5833333333333233,7,8,8.0833333333333233,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C96, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76578033341772234,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E96,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E96, Myopia!$A:$A, 0)) * Trend_Factor^(A96)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C96,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.96063954574687827,2.7844594573254953E-5,9.6221042047197572E-4,0,0.95964949073183303,null,0,0,0,0,{"$f":"SUMPRODUCT(AE97:AE$605, $I96:$I$604) / $I96","v":0},null,-47000,{"$f":"IF(E96>Mat_Year,0,  -SUM($AD$5:AD96))","v":-9306},-0.25912179709871058,-45.223889762182857,-47.346595047697541,-45.483011559281564,-6757.2972721930937,{"$f":"SUMPRODUCT(AN97:AN$605, $I97:$I$605) / $I96","v":-6491.3269820361929},null,0,0,0,-1.9294897151742603,0,-1.9294897151742603,-22.124815400664847,0,-22.124815400664847,-1.8535441235082748,-2.1904784444378184E-2,-1.92948971517426,-2.28022930571192E-2,-1.8535441235082748,-2.1904784444378184E-2,-222.49831838760807,{"$f":"(SUMPRODUCT(BE97:BE$605,$I96:$I$604)+SUMPRODUCT(BF97:BF$605,$I97:$I$605)) / $I96","v":-213.7406835053161},null,-1.8535441235082748,-45.504916343725945,null,6986.9965339409455,6705.0676655415109,null,{"$f":"Reserve!BX96","v":9305.0954627225692},8929.6301220128043,32.954539118958564,null,35.402666646073506,34.00920160511221,{"$f":"SUMPRODUCT(BU97:BU$605, $I97:$I$605) / $I96","v":1879.0201611855402},null,{"$f":"-BZ96*Others!$Q$43","v":-5.0189517457501589},null,19.605280256836558,14.5863285110864,14.5863285110864,null,{"$f":"SUMPRODUCT(BZ97:BZ$605, $I97:$I$605) / $I96","v":2224.5624564712894},{"$f":"SUMPRODUCT(CA97:CA$605, $I97:$I$605) / $I96","v":1655.0744676146392},{"$f":"SUMPRODUCT(CB97:CB$605, $I97:$I$605) / $I96","v":1655.0744676146392},null,37694.904537277427,0.90453727743079071,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB96)+$CB$5","v":-14.994804120439767},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB96)+$CB$5","v":-72.834405604316544},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB96)+$CB$5","v":-190.31116388595535},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB96)+$CB$5","v":-190.31116388595535}]
[7.6666666666666563,8,8,8.1666666666666572,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C97, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76288491044586182,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E97,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E97, Myopia!$A:$A, 0)) * Trend_Factor^(A97)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C97,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95964949073183303,2.7815897357300013E-5,9.6121874648089892E-4,0,0.95866045608799488,null,0,0,0,0,{"$f":"SUMPRODUCT(AE98:AE$605, $I97:$I$604) / $I97","v":0},null,-47000,{"$f":"IF(E97>Mat_Year,0,  -SUM($AD$5:AD97))","v":-9306},-0.25885474080703391,-45.177281084602249,-47.346595047697548,-45.436135825409281,-6742.5949081534218,{"$f":"SUMPRODUCT(AN98:AN$605, $I98:$I$605) / $I97","v":-6470.5277698204818},null,0,0,0,-1.9316470747609853,0,-1.9316470747609853,-22.149553123925962,0,-22.149553123925962,-1.8537041315680145,-2.1906675385097378E-2,-1.9316470747609853,-2.2827788267142463E-2,-1.8537041315680145,-2.1906675385097378E-2,-221.6113926444927,{"$f":"(SUMPRODUCT(BE98:BE$605,$I97:$I$604)+SUMPRODUCT(BF98:BF$605,$I98:$I$605)) / $I97","v":-212.66926009165971},null,-1.8537041315680145,-45.458042500794377,null,6971.3911609374827,6683.1970299121431,null,{"$f":"Reserve!BX97","v":9280.2723235846152},8896.6300983484234,33.000023664380933,null,35.308857016277308,33.884126653993626,{"$f":"SUMPRODUCT(BU98:BU$605, $I98:$I$605) / $I97","v":1852.2675927322534},null,{"$f":"-BZ97*Others!$Q$43","v":-5.0105353436191145},null,19.572403686012166,14.561868342393051,14.561868342393051,null,{"$f":"SUMPRODUCT(BZ98:BZ$605, $I98:$I$605) / $I97","v":2213.4330684362762},{"$f":"SUMPRODUCT(CA98:CA$605, $I98:$I$605) / $I97","v":1646.794202916589},{"$f":"SUMPRODUCT(CB98:CB$605, $I98:$I$605) / $I97","v":1646.794202916589},null,37719.727676415387,25.727676415384849,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB97)+$CB$5","v":-3.3857087921904849},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB97)+$CB$5","v":-62.816756683772269},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB97)+$CB$5","v":-183.29865893928786},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB97)+$CB$5","v":-183.29865893928786}]
[7.7499999999999893,9,8,8.2499999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C98, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76000043509673343,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E98,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E98, Myopia!$A:$A, 0)) * Trend_Factor^(A98)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C98,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95866045608799488,2.7787229717290288E-5,9.602280945295793E-4,0,0.95767244076374802,null,0,0,0,0,{"$f":"SUMPRODUCT(AE99:AE$605, $I98:$I$604) / $I98","v":0},null,-47000,{"$f":"IF(E98>Mat_Year,0,  -SUM($AD$5:AD98))","v":-9306},-0.25858795974910342,-45.13072044289023,-47.346595047697548,-45.38930840263933,-6727.8215175851328,{"$f":"SUMPRODUCT(AN99:AN$605, $I99:$I$605) / $I98","v":-6449.6964445267895},null,0,0,0,-1.9338068464882623,0,-1.9338068464882623,-22.174318506398738,0,-22.174318506398738,-1.8538641534405247,-2.190856648905291E-2,-1.9338068464882623,-2.2853311983322213E-2,-1.8538641534405247,-2.190856648905291E-2,-220.71798870627359,{"$f":"(SUMPRODUCT(BE99:BE$605,$I98:$I$604)+SUMPRODUCT(BF99:BF$605,$I99:$I$605)) / $I98","v":-211.59360771998115},null,-1.8538641534405247,-45.411216969128382,null,6955.7082032499175,6661.2900522467726,null,{"$f":"Reserve!BX98","v":9255.340348305077},8863.5843814605214,33.045716887902017,null,35.214636066613508,33.758879072592457,{"$f":"SUMPRODUCT(BU99:BU$605, $I99:$I$605) / $I98","v":1825.5387362287208},null,{"$f":"-BZ98*Others!$Q$43","v":-5.0021157985089451},null,19.539514837925566,14.53739903941662,14.53739903941662,null,{"$f":"SUMPRODUCT(BZ99:BZ$605, $I99:$I$605) / $I98","v":2202.2943292137456},{"$f":"SUMPRODUCT(CA99:CA$605, $I99:$I$605) / $I98","v":1638.5069809350264},{"$f":"SUMPRODUCT(CB99:CB$605, $I99:$I$605) / $I98","v":1638.5069809350264},null,37744.659651694921,50.659651694923014,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB98)+$CB$5","v":8.1753662495495973},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB98)+$CB$5","v":-52.856520339401186},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB98)+$CB$5","v":-176.35332068668265},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB98)+$CB$5","v":-176.35332068668265}]
[7.8333333333333224,10,8,8.3333333333333215,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C99, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75712686597726797,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E99,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E99, Myopia!$A:$A, 0)) * Trend_Factor^(A99)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C99,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95767244076374802,2.7758591622744194E-5,9.592384635646816E-4,0,0.95668544370856057,null,0,0,0,0,{"$f":"SUMPRODUCT(AE100:AE$605, $I99:$I$604) / $I99","v":0},null,-47000,{"$f":"IF(E99>Mat_Year,0,  -SUM($AD$5:AD99))","v":-9306},-0.25832145364125747,-45.084207787540038,-47.346595047697548,-45.342529241181296,-6712.9767573619265,{"$f":"SUMPRODUCT(AN100:AN$605, $I100:$I$605) / $I99","v":-6428.8328360131072},null,0,0,0,-1.9359690330531016,0,-1.9359690330531016,-22.199111579008896,0,-22.199111579008896,-1.8540241891269971,-2.1910457756258869E-2,-1.9359690330531016,-2.2878864237531136E-2,-1.8540241891269971,-2.1910457756258869E-2,-219.8180728245103,{"$f":"(SUMPRODUCT(BE100:BE$605,$I99:$I$604)+SUMPRODUCT(BF100:BF$605,$I100:$I$605)) / $I99","v":-210.51371032583208},null,-1.8540241891269971,-45.364439698937552,null,6939.9472836146924,6639.3465463389421,null,{"$f":"Reserve!BX99","v":9230.2990707603622},8830.4927620730905,33.09161938743091,null,35.120002035432194,33.633458068900147,{"$f":"SUMPRODUCT(BU100:BU$605, $I100:$I$605) / $I99","v":1798.8338550926233},null,{"$f":"-BZ99*Others!$Q$43","v":-4.9936930734762264},null,19.506613568266509,14.512920494790283,14.512920494790283,null,{"$f":"SUMPRODUCT(BZ100:BZ$605, $I100:$I$605) / $I99","v":2191.1462157341448},{"$f":"SUMPRODUCT(CA100:CA$605, $I100:$I$605) / $I99","v":1630.2127845062039},{"$f":"SUMPRODUCT(CB100:CB$605, $I100:$I$605) / $I99","v":1630.2127845062039},null,37769.70092923964,75.700929239637844,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB99)+$CB$5","v":19.688579687387346},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB99)+$CB$5","v":-42.953401894847616},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB99)+$CB$5","v":-169.47452966576918},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB99)+$CB$5","v":-169.47452966576918}]
[7.9166666666666554,11,8,8.4166666666666554,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C100, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75426416185090395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E100,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E100, Myopia!$A:$A, 0)) * Trend_Factor^(A100)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C100,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95668544370856057,2.7729983043211559E-5,9.5824985253395618E-4,0,0.95569946387298343,null,0,0,0,0,{"$f":"SUMPRODUCT(AE101:AE$605, $I100:$I$604) / $I100","v":0},null,-47000,{"$f":"IF(E100>Mat_Year,0,  -SUM($AD$5:AD100))","v":-9306},-0.25805522220012678,-45.037743069095939,-47.346595047697548,-45.295798291296066,-6698.0602826998784,{"$f":"SUMPRODUCT(AN101:AN$605, $I101:$I$605) / $I100","v":-6407.9367735414198},null,0,0,0,-1.9381336371555302,0,-1.9381336371555302,-22.223932372716746,0,-22.223932372716746,-1.8541842386286247,-2.1912349186729352E-2,-1.9381336371555302,-2.2904445061677568E-2,-1.8541842386286247,-2.1912349186729352E-2,-218.91161108498284,{"$f":"(SUMPRODUCT(BE101:BE$605,$I100:$I$604)+SUMPRODUCT(BF101:BF$605,$I101:$I$605)) / $I100","v":-209.42955178379265},null,-1.8541842386286247,-45.317710640482794,null,6924.1080229429635,6617.3663253252134,null,{"$f":"Reserve!BX100","v":9205.1480228511118},8797.3550303102602,33.137731762830299,null,35.024953153616224,33.507862848638887,{"$f":"SUMPRODUCT(BU101:BU$605, $I101:$I$605) / $I100","v":1772.1532145356819},null,{"$f":"-BZ100*Others!$Q$43","v":-4.9852671314835879},null,19.473699732357765,14.488432600874177,14.488432600874177,null,{"$f":"SUMPRODUCT(BZ101:BZ$605, $I101:$I$605) / $I100","v":2179.9887049850427},{"$f":"SUMPRODUCT(CA101:CA$605, $I101:$I$605) / $I100","v":1621.911596508872},{"$f":"SUMPRODUCT(CB101:CB$605, $I101:$I$605) / $I100","v":1621.911596508872},null,37794.851977148886,100.85197714888818,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB100)+$CB$5","v":31.154089646649936},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB100)+$CB$5","v":-33.107108167428692},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB100)+$CB$5","v":-162.66167202772795},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB100)+$CB$5","v":-162.66167202772795}]
[7.9999999999999885,12,8,8.4999999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C101, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75141228163699547,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E101,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E101, Myopia!$A:$A, 0)) * Trend_Factor^(A101)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C101,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95569946387298343,2.7701403948273612E-5,9.5726226038623759E-4,0,0.9547145002086489,null,0,0,0,0,{"$f":"SUMPRODUCT(AE102:AE$605, $I101:$I$604) / $I101","v":0},null,-47000,{"$f":"IF(E101>Mat_Year,0,  -SUM($AD$5:AD101))","v":-9306},-0.25778926514263423,-44.991326238153164,-47.346595047697548,-45.249115503295798,-6683.0717471494145,{"$f":"SUMPRODUCT(AN102:AN$605, $I102:$I$605) / $I101","v":-6387.0080857753783},null,0,0,0,-1.9403006614985931,0,-1.9403006614985931,-22.248780918517198,0,-22.248780918517198,-1.8543443019466006,-2.1914240780478451E-2,-1.9403006614985931,-2.2930054487705506E-2,-1.8543443019466006,-2.1914240780478451E-2,-217.9985694068877,{"$f":"(SUMPRODUCT(BE102:BE$605,$I101:$I$604)+SUMPRODUCT(BF102:BF$605,$I102:$I$605)) / $I101","v":-208.34111590723995},null,-1.8543443019466006,-45.271029744076273,null,6908.1900403117743,6595.3492016826212,null,{"$f":"Reserve!BX101","v":9179.8867344938553},8764.1709756943073,33.184054615952846,null,34.929487644549724,33.382092615254173,{"$f":"SUMPRODUCT(BU102:BU$605, $I102:$I$605) / $I101","v":1745.4970815727484},null,{"$f":"-BZ101*Others!$Q$43","v":-4.9768379354071408},null,19.440773185184142,14.463935249777002,14.463935249777002,null,{"$f":"SUMPRODUCT(BZ102:BZ$605, $I102:$I$605) / $I101","v":2168.821774011682},{"$f":"SUMPRODUCT(CA102:CA$605, $I102:$I$605) / $I101","v":1613.6033998646913},{"$f":"SUMPRODUCT(CB102:CB$605, $I102:$I$605) / $I101","v":1613.6033998646913},null,37820.113265506145,126.11326550614467,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB101)+$CB$5","v":42.572053697342653},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB101)+$CB$5","v":-23.31734746054542},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB101)+$CB$5","v":-155.91413948683123},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB101)+$CB$5","v":-155.91413948683123}]
[8.0833333333333215,1,9,8.5833333333333215,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C102, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.74839881550341913,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E102,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E102, Myopia!$A:$A, 0)) * Trend_Factor^(A102)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C102,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.9547145002086489,2.7672854307542903E-5,9.5627568607144393E-4,0,0.95373055166826992,null,0,0,0,0,{"$f":"SUMPRODUCT(AE103:AE$605, $I102:$I$604) / $I102","v":0},null,-47000,{"$f":"IF(E102>Mat_Year,0,  -SUM($AD$5:AD102))","v":-9306},-0.25752358218599425,-44.944957245357863,-47.346595047697548,-45.202480827543859,-6669.5574629900757,{"$f":"SUMPRODUCT(AN103:AN$605, $I103:$I$605) / $I102","v":-6367.5232198914346},null,0,0,0,-1.9424701087883574,0,-1.9424701087883574,-22.273657247439829,0,-22.273657247439829,-1.8545043790821165,-2.1916132537520262E-2,-1.9424701087883574,-2.2955692547594681E-2,-1.8545043790821165,-2.1916132537520262E-2,-217.12891577491709,{"$f":"(SUMPRODUCT(BE103:BE$605,$I102:$I$604)+SUMPRODUCT(BF103:BF$605,$I103:$I$605)) / $I102","v":-207.29612430489578},null,-1.8545043790821165,-45.224396960081378,null,6893.7912628421391,6574.8193441963322,null,{"$f":"Reserve!BX102","v":9156.12508678224},8732.4762301605115,31.694745533795867,null,36.955462306512743,35.281915725941879,{"$f":"SUMPRODUCT(BU103:BU$605, $I103:$I$605) / $I102","v":1717.2434991800671},null,{"$f":"-BZ102*Others!$Q$43","v":-5.0938265396670088},null,19.897759920574252,14.803933380907242,14.803933380907242,null,{"$f":"SUMPRODUCT(BZ103:BZ$605, $I103:$I$605) / $I102","v":2157.6568859641757},{"$f":"SUMPRODUCT(CA103:CA$605, $I103:$I$605) / $I102","v":1605.2967231573468},{"$f":"SUMPRODUCT(CB103:CB$605, $I103:$I$605) / $I102","v":1605.2967231573468},null,37843.874913217762,149.87491321775997,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB102)+$CB$5","v":54.229664599014882},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB102)+$CB$5","v":-13.338119246506267},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB102)+$CB$5","v":-149.0626302056628},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB102)+$CB$5","v":-149.0626302056628}]
[8.1666666666666554,2,9,8.6666666666666554,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C103, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7453974345837262,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E103,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E103, Myopia!$A:$A, 0)) * Trend_Factor^(A103)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C103,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95373055166826992,2.7644334090663325E-5,9.5529012854057545E-4,0,0.95274761720563872,null,0,0,0,0,{"$f":"SUMPRODUCT(AE104:AE$605, $I103:$I$604) / $I103","v":0},null,-47000,{"$f":"IF(E103>Mat_Year,0,  -SUM($AD$5:AD103))","v":-9306},-0.25725817304771292,-44.898636041407045,-47.346595047697541,-45.155894214454754,-6655.9747642632419,{"$f":"SUMPRODUCT(AN104:AN$605, $I104:$I$605) / $I103","v":-6348.0064838108647},null,0,0,0,-1.9446419817339164,0,-1.9446419817339164,-22.298561390548905,0,-22.298561390548905,-1.8546644700363659,-2.1918024457868879E-2,-1.9446419817339167,-2.2981359273360563E-2,-1.8546644700363659,-2.1918024457868879E-2,-216.25265333287837,{"$f":"(SUMPRODUCT(BE104:BE$605,$I103:$I$604)+SUMPRODUCT(BF104:BF$605,$I104:$I$605)) / $I103","v":-206.24676236289321},null,-1.8546644700363659,-45.177812238912622,null,6879.3173845945239,6554.2532461737592,null,{"$f":"Reserve!BX103","v":9132.2548495115043},8700.734047586724,31.742182573787431,null,36.859776070726383,35.154294566302767,{"$f":"SUMPRODUCT(BU104:BU$605, $I104:$I$605) / $I103","v":1689.0037734515072},null,{"$f":"-BZ103*Others!$Q$43","v":-5.0851841103721487},null,19.864000431141207,14.778816320769058,14.778816320769058,null,{"$f":"SUMPRODUCT(BZ104:BZ$605, $I104:$I$605) / $I103","v":2146.4808014129617},{"$f":"SUMPRODUCT(CA104:CA$605, $I104:$I$605) / $I103","v":1596.9817162512438},{"$f":"SUMPRODUCT(CB104:CB$605, $I104:$I$605) / $I103","v":1596.9817162512438},null,37867.745150488496,173.74515048849571,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB103)+$CB$5","v":65.838865220903585},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB103)+$CB$5","v":-3.4162452104684462},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB103)+$CB$5","v":-142.27685623678974},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB103)+$CB$5","v":-142.27685623678974}]
[8.2499999999999893,3,9,8.7499999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C104, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.74240809041133771,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E104,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E104, Myopia!$A:$A, 0)) * Trend_Factor^(A104)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C104,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95274761720563872,2.7615843267310051E-5,9.5430558674571377E-4,0,0.95176569577562564,null,0,0,0,0,{"$f":"SUMPRODUCT(AE105:AE$605, $I104:$I$604) / $I104","v":0},null,-47000,{"$f":"IF(E104>Mat_Year,0,  -SUM($AD$5:AD104))","v":-9306},-0.25699303744558732,-44.852362577048545,-47.346595047697548,-45.109355614494135,-6642.3233046277383,{"$f":"SUMPRODUCT(AN105:AN$605, $I105:$I$605) / $I104","v":-6328.4577011935617},null,0,0,0,-1.9468162830473923,0,-1.9468162830473923,-22.323493378943429,0,-22.323493378943429,-1.8548245748105414,-2.1919916541538402E-2,-1.9468162830473923,-2.3007054697054427E-2,-1.8548245748105414,-2.1919916541538402E-2,-215.36974615755838,{"$f":"(SUMPRODUCT(BE105:BE$605,$I104:$I$604)+SUMPRODUCT(BF105:BF$605,$I105:$I$605)) / $I104","v":-205.19301246979703},null,-1.8548245748105414,-45.131275531035676,null,6864.768022910167,6533.6507136633609,null,{"$f":"Reserve!BX104","v":9108.2755384537613},8668.9442051725546,31.78984241416947,null,36.76365258374468,35.026482398938668,{"$f":"SUMPRODUCT(BU105:BU$605, $I105:$I$605) / $I104","v":1660.7781511893595},null,{"$f":"-BZ104*Others!$Q$43","v":-5.0765375250590514},null,19.83022470726192,14.753687182202867,14.753687182202867,null,{"$f":"SUMPRODUCT(BZ105:BZ$605, $I105:$I$605) / $I104","v":2135.293491509191},{"$f":"SUMPRODUCT(CA105:CA$605, $I105:$I$605) / $I104","v":1588.6583576828382},{"$f":"SUMPRODUCT(CB105:CB$605, $I105:$I$605) / $I104","v":1588.6583576828382},null,37891.72446154624,197.72446154623867,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB104)+$CB$5","v":77.399813737745603},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB104)+$CB$5","v":6.4485677127124745},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB104)+$CB$5","v":-135.55621181111417},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB104)+$CB$5","v":-135.55621181111417}]
[8.3333333333333233,4,9,8.8333333333333233,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C105, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73943073471404497,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E105,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E105, Myopia!$A:$A, 0)) * Trend_Factor^(A105)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C105,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.95176569577562564,2.7587381807189494E-5,9.5332205964001996E-4,0,0.9507847863341784,null,0,0,0,0,{"$f":"SUMPRODUCT(AE106:AE$605, $I105:$I$604) / $I105","v":0},null,-47000,{"$f":"IF(E105>Mat_Year,0,  -SUM($AD$5:AD105))","v":-9306},-0.25672817509770546,-44.806136803080939,-47.346595047697548,-45.062864978178645,-6628.6027359890804,{"$f":"SUMPRODUCT(AN106:AN$605, $I106:$I$605) / $I105","v":-6308.8766950388626},null,0,0,0,-1.9489930154439392,0,-1.9489930154439392,-22.348453243757167,0,-22.348453243757167,-1.8549846934058356,-2.1921808788542916E-2,-1.9489930154439394,-2.3032778850763373E-2,-1.8549846934058356,-2.1921808788542916E-2,-214.48015814112861,{"$f":"(SUMPRODUCT(BE106:BE$605,$I105:$I$604)+SUMPRODUCT(BF106:BF$605,$I106:$I$605)) / $I105","v":-204.13485694325749},null,-1.8549846934058356,-45.084786786967186,null,6850.1427931903745,6513.011551982122,null,{"$f":"Reserve!BX105","v":9084.1866672441356},8637.1064794355079,31.83772573704664,null,36.667089895788322,34.898478326732388,{"$f":"SUMPRODUCT(BU106:BU$605, $I106:$I$605) / $I105","v":1632.566881086796},null,{"$f":"-BZ105*Others!$Q$43","v":-5.0678867413519386},null,19.796432583406009,14.728545842054071,14.728545842054071,null,{"$f":"SUMPRODUCT(BZ106:BZ$605, $I106:$I$605) / $I105","v":2124.0949274533837},{"$f":"SUMPRODUCT(CA106:CA$605, $I106:$I$605) / $I105","v":1580.3266260253174},{"$f":"SUMPRODUCT(CB106:CB$605, $I106:$I$605) / $I105","v":1580.3266260253174},null,37915.813332755861,221.81333275586439,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB105)+$CB$5","v":88.91266776602049},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB105)+$CB$5","v":16.256611104944},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB105)+$CB$5","v":-128.90009664218258},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB105)+$CB$5","v":-128.90009664218258}]
[8.4166666666666572,5,9,8.9166666666666572,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C106, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73646531941323057,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E106,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},0,0.34799999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E106, Myopia!$A:$A, 0)) * Trend_Factor^(A106)","v":12.019797148499897},0,12.019797148499897,{"$f":"VLOOKUP(C106,Others!$L$10:$M$61,2)","v":0},0,0,2.9E-5,1.0016497623749913E-3,0,0.9507847863341784,2.7558949680039303E-5,9.5233954617773484E-4,0,0.94980488783832062,null,0,0,0,0,{"$f":"SUMPRODUCT(AE107:AE$605, $I106:$I$604) / $I106","v":0},null,-47000,{"$f":"IF(E106>Mat_Year,0,  -SUM($AD$5:AD106))","v":-9306},-0.25646358572244576,-44.759958670353541,-47.346595047697548,-45.016422256075984,-6614.8127084905864,{"$f":"SUMPRODUCT(AN107:AN$605, $I107:$I$605) / $I106","v":-6289.2632876828302},null,0,0,0,-1.9511721816417487,0,-1.9511721816417487,-22.373441016158715,0,-22.373441016158715,-1.8551448258234426,-2.1923701198896556E-2,-1.9511721816417487,-2.3058531766610421E-2,-1.8551448258234426,-2.1923701198896556E-2,-213.58385299020722,{"$f":"(SUMPRODUCT(BE107:BE$605,$I106:$I$604)+SUMPRODUCT(BF107:BF$605,$I107:$I$605)) / $I106","v":-203.07227802972474},null,-1.8551448258234426,-45.038345957274878,null,6835.4413088867013,6492.3355657125567,null,{"$f":"Reserve!BX106","v":9059.9877473713823},8605.2206462086342,31.885833226873729,null,36.570086048473321,34.770281449820224,{"$f":"SUMPRODUCT(BU107:BU$605, $I107:$I$605) / $I106","v":1604.3702137382274},null,{"$f":"-BZ106*Others!$Q$43","v":-5.0592317167604817},null,19.762623893595631,14.703392176835148,14.703392176835148,null,{"$f":"SUMPRODUCT(BZ107:BZ$605, $I107:$I$605) / $I106","v":2112.8850804960748},{"$f":"SUMPRODUCT(CA107:CA$605, $I107:$I$605) / $I106","v":1571.9864998890794},{"$f":"SUMPRODUCT(CB107:CB$605, $I107:$I$605) / $I106","v":1571.9864998890794},null,37940.012252628614,246.01225262861772,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB106)+$CB$5","v":100.37758436589718},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB106)+$CB$5","v":26.008175072419363},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB106)+$CB$5","v":-122.30791587696319},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB106)+$CB$5","v":-122.30791587696319}]
[8.4999999999999911,6,9,8.9999999999999911,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C107, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73351179662309152,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E107,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E107, Myopia!$A:$A, 0)) * Trend_Factor^(A107)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C107,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94980488783832062,2.77680444109895E-5,9.4005861256199951E-4,0,0.94883706118134759,null,0,0,0,0,{"$f":"SUMPRODUCT(AE108:AE$605, $I107:$I$604) / $I107","v":0},null,-47000,{"$f":"IF(E107>Mat_Year,0,  -SUM($AD$5:AD107))","v":-9306},-0.25840942128866828,-44.182754790413981,-46.789782597189152,-44.441164211702649,-6601.5096829549775,{"$f":"SUMPRODUCT(AN108:AN$605, $I108:$I$605) / $I107","v":-6270.1461639826402},null,0,0,0,-1.953353784362049,0,-1.953353784362049,-22.398456727351491,0,-22.398456727351491,-1.8553049720645551,-2.1677823495786747E-2,-1.953353784362049,-2.2823449082393886E-2,-1.8553049720645551,-2.1677823495786747E-2,-212.68105508931129,{"$f":"(SUMPRODUCT(BE108:BE$605,$I107:$I$604)+SUMPRODUCT(BF108:BF$605,$I108:$I$605)) / $I107","v":-202.00550567443901},null,-1.8553049720645551,-44.462842035198435,null,6821.1413049137673,6472.1516696570816,null,{"$f":"Reserve!BX107","v":9036.2665323082038},8573.9445805666819,31.2760656419523,null,36.47263907477317,34.641890865582482,{"$f":"SUMPRODUCT(BU108:BU$605, $I108:$I$605) / $I107","v":1576.1884016497165},null,{"$f":"-BZ107*Others!$Q$43","v":-5.0175512320695796},null,19.599809500271796,14.582258268202217,14.582258268202217,null,{"$f":"SUMPRODUCT(BZ108:BZ$605, $I108:$I$605) / $I107","v":2101.792910909598},{"$f":"SUMPRODUCT(CA108:CA$605, $I108:$I$605) / $I107","v":1563.7339257167407},{"$f":"SUMPRODUCT(CB108:CB$605, $I108:$I$605) / $I107","v":1563.7339257167407},null,37963.733467691796,269.73346769179625,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB107)+$CB$5","v":111.72007360251848},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB107)+$CB$5","v":35.640158877762815},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB107)+$CB$5","v":-115.82176626627916},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB107)+$CB$5","v":-115.82176626627916}]
[8.583333333333325,7,9,9.083333333333325,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C108, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73057011864986632,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E108,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E108, Myopia!$A:$A, 0)) * Trend_Factor^(A108)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C108,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94883706118134759,2.7739749490698941E-5,9.3910071710788653E-4,0,0.94787022071474902,null,0,0,0,0,{"$f":"SUMPRODUCT(AE109:AE$605, $I108:$I$604) / $I108","v":0},null,-47000,{"$f":"IF(E108>Mat_Year,0,  -SUM($AD$5:AD108))","v":-9306},-0.25814610876044436,-44.137733704070669,-46.789782597189145,-44.395879812831112,-6588.0619595755888,{"$f":"SUMPRODUCT(AN109:AN$605, $I109:$I$605) / $I108","v":-6250.9973486043318},null,0,0,0,-1.9555378263291132,0,-1.9555378263291132,-22.423500408573826,0,-22.423500408573826,-1.8554867641630763,-2.167994759779909E-2,-1.9555378263291132,-2.2848967946937609E-2,-1.8554867641630763,-2.167994759779909E-2,-211.76897644290887,{"$f":"(SUMPRODUCT(BE109:BE$605,$I108:$I$604)+SUMPRODUCT(BF109:BF$605,$I109:$I$605)) / $I108","v":-200.93425325747168},null,-1.8554867641630763,-44.417559760428908,null,6806.7668556953668,6451.9316018618056,null,{"$f":"Reserve!BX108","v":9012.437223231409},8542.620859962175,31.323720604506889,null,36.377115594115892,34.515955454575092,{"$f":"SUMPRODUCT(BU109:BU$605, $I109:$I$605) / $I108","v":1548.0190494634965},null,{"$f":"-BZ108*Others!$Q$43","v":-5.0090571608294399},null,19.566629534489998,14.557572373660559,14.557572373660559,null,{"$f":"SUMPRODUCT(BZ109:BZ$605, $I109:$I$605) / $I108","v":2090.6892581003667},{"$f":"SUMPRODUCT(CA109:CA$605, $I109:$I$605) / $I108","v":1555.4728080266734},{"$f":"SUMPRODUCT(CB109:CB$605, $I109:$I$605) / $I108","v":1555.4728080266734},null,37987.562776768595,293.56277676859099,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB108)+$CB$5","v":123.01550388013538},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB108)+$CB$5","v":45.21682046411911},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB108)+$CB$5","v":-109.3978223069297},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB108)+$CB$5","v":-109.3978223069297}]
[8.666666666666659,8,9,9.166666666666659,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C109, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7276402379910647,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E109,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E109, Myopia!$A:$A, 0)) * Trend_Factor^(A109)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C109,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94787022071474902,2.7711483402201592E-5,9.3814379772450874E-4,0,0.94690436543362233,null,0,0,0,0,{"$f":"SUMPRODUCT(AE110:AE$605, $I109:$I$604) / $I109","v":0},null,-47000,{"$f":"IF(E109>Mat_Year,0,  -SUM($AD$5:AD109))","v":-9306},-0.257883064540888,-44.09275849305191,-46.789782597189152,-44.350641557592802,-6574.5463161580883,{"$f":"SUMPRODUCT(AN110:AN$605, $I110:$I$605) / $I109","v":-6231.8166677961071},null,0,0,0,-1.9577243102702588,0,-1.9577243102702588,-22.448572091098967,0,-22.448572091098967,-1.8556685740745,-2.1682071907941615E-2,-1.9577243102702588,-2.28745153440859E-2,-1.8556685740745,-2.1682071907941615E-2,-210.85007035122123,{"$f":"(SUMPRODUCT(BE110:BE$605,$I109:$I$604)+SUMPRODUCT(BF110:BF$605,$I110:$I$605)) / $I109","v":-199.85850272153243},null,-1.8556685740745,-44.372323629500741,null,6792.3175827501236,6431.6751705176412,null,{"$f":"Reserve!BX109","v":8988.4993396481095},8511.2492634100272,31.371596552147821,null,36.281156857547813,34.389828158350277,{"$f":"SUMPRODUCT(BU110:BU$605, $I110:$I$605) / $I109","v":1519.86239923522},null,{"$f":"-BZ109*Others!$Q$43","v":-5.0005587217722516},null,19.533432506922857,14.532873785150606,14.532873785150606,null,{"$f":"SUMPRODUCT(BZ110:BZ$605, $I110:$I$605) / $I109","v":2079.5740928923833},{"$f":"SUMPRODUCT(CA110:CA$605, $I110:$I$605) / $I109","v":1547.2031251119338},{"$f":"SUMPRODUCT(CB110:CB$605, $I110:$I$605) / $I109","v":1547.2031251119338},null,38011.500660351892,317.50066035189047,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB109)+$CB$5","v":134.26402827116556},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB109)+$CB$5","v":54.738441883194469},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB109)+$CB$5","v":-103.03551126580328},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB109)+$CB$5","v":-103.03551126580328}]
[8.7499999999999929,9,9,9.2499999999999929,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C110, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.72472210733470055,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E110,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E110, Myopia!$A:$A, 0)) * Trend_Factor^(A110)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C110,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94690436543362233,2.7683246116118604E-5,9.3718785341727513E-4,0,0.94593949433408897,null,0,0,0,0,{"$f":"SUMPRODUCT(AE111:AE$605, $I110:$I$604) / $I110","v":0},null,-47000,{"$f":"IF(E110>Mat_Year,0,  -SUM($AD$5:AD110))","v":-9306},-0.25762028835659972,-44.047829110611929,-46.789782597189138,-44.305449398968527,-6560.9624096606503,{"$f":"SUMPRODUCT(AN111:AN$605, $I111:$I$605) / $I110","v":-6212.6039471535678},null,0,0,0,-1.959913238915854,0,-1.959913238915854,-22.473671806235121,0,-22.473671806235121,-1.8558504018005721,-2.1684196426234714E-2,-1.959913238915854,-2.290009130574102E-2,-1.8558504018005721,-2.1684196426234714E-2,-209.92429984794984,{"$f":"(SUMPRODUCT(BE111:BE$605,$I110:$I$604)+SUMPRODUCT(BF111:BF$605,$I111:$I$605)) / $I110","v":-198.7782359366204},null,-1.8558504018005721,-44.327133595394763,null,6777.7931056823008,6411.3821830901898,null,{"$f":"Reserve!BX110","v":8964.4523989519621},8479.829569246629,31.419694163398162,null,36.18476093032875,34.263508087100277,{"$f":"SUMPRODUCT(BU111:BU$605, $I111:$I$605) / $I110","v":1491.7186948849956},null,{"$f":"-BZ110*Others!$Q$43","v":-4.9920558728455946},null,19.500218253303103,14.508162380457509,14.508162380457509,null,{"$f":"SUMPRODUCT(BZ111:BZ$605, $I111:$I$605) / $I110","v":2068.4473861564366},{"$f":"SUMPRODUCT(CA111:CA$605, $I111:$I$605) / $I110","v":1538.9248553003895},{"$f":"SUMPRODUCT(CB111:CB$605, $I111:$I$605) / $I110","v":1538.9248553003895},null,38035.547601048034,341.5476010480379,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB110)+$CB$5","v":145.46579930948656},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB110)+$CB$5","v":64.205303762620474},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB110)+$CB$5","v":-96.734265587624009},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB110)+$CB$5","v":-96.734265587624009}]
[8.8333333333333268,10,9,9.3333333333333268,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C111, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.72181567955852766,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E111,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E111, Myopia!$A:$A, 0)) * Trend_Factor^(A111)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C111,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94593949433408897,2.7655037603101048E-5,9.3623288319260852E-4,0,0.94497560641329326,null,0,0,0,0,{"$f":"SUMPRODUCT(AE112:AE$605, $I111:$I$604) / $I111","v":0},null,-47000,{"$f":"IF(E111>Mat_Year,0,  -SUM($AD$5:AD111))","v":-9306},-0.25735777993445835,-44.002945510052598,-46.789782597189145,-44.260303289987057,-6547.3098953088584,{"$f":"SUMPRODUCT(AN112:AN$605, $I112:$I$605) / $I111","v":-6193.359011617038},null,0,0,0,-1.9621046149993189,0,-1.9621046149993189,-22.498799585325521,0,-22.498799585325521,-1.856032247343038,-2.1686321152698789E-2,-1.9621046149993189,-2.2925695863840915E-2,-1.856032247343038,-2.1686321152698789E-2,-208.99162777731533,{"$f":"(SUMPRODUCT(BE112:BE$605,$I111:$I$604)+SUMPRODUCT(BF112:BF$605,$I112:$I$605)) / $I111","v":-197.6934346997318},null,-1.856032247343038,-44.281989611139757,null,6763.1930421721272,6391.0524463167712,null,{"$f":"Reserve!BX111","v":8940.2959164139083},8448.3615551275216,31.468014119107465,null,36.087925869208533,34.136994348285207,{"$f":"SUMPRODUCT(BU112:BU$605, $I112:$I$605) / $I111","v":1463.5881822076294},null,{"$f":"-BZ111*Others!$Q$43","v":-4.9835485718809291},null,19.466986608909878,14.483438037028948,14.483438037028948,null,{"$f":"SUMPRODUCT(BZ112:BZ$605, $I112:$I$605) / $I111","v":2057.3091088107481},{"$f":"SUMPRODUCT(CA112:CA$605, $I112:$I$605) / $I111","v":1530.6379769551968},{"$f":"SUMPRODUCT(CB112:CB$605, $I112:$I$605) / $I111","v":1530.6379769551968},null,38059.70408358609,365.70408358609166,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB111)+$CB$5","v":156.62096899230448},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB111)+$CB$5","v":73.617685313157381},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB111)+$CB$5","v":-90.493522848525686},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB111)+$CB$5","v":-90.493522848525686}]
[8.9166666666666607,11,9,9.4166666666666607,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C112, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7189209077292793,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E112,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E112, Myopia!$A:$A, 0)) * Trend_Factor^(A112)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C112,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94497560641329326,2.7626857833829923E-5,9.352788860579436E-4,0,0.94401270066940146,null,0,0,0,0,{"$f":"SUMPRODUCT(AE113:AE$605, $I112:$I$604) / $I112","v":0},null,-47000,{"$f":"IF(E112>Mat_Year,0,  -SUM($AD$5:AD112))","v":-9306},-0.25709553900162124,-43.958107644723349,-46.789782597189145,-44.215203183724967,-6533.5884265869508,{"$f":"SUMPRODUCT(AN113:AN$605, $I113:$I$605) / $I112","v":-6174.0816854688783},null,0,0,0,-1.96429844125713,0,-1.96429844125713,-22.523955459748422,0,-22.523955459748422,-1.8562141107036432,-2.1688446087354228E-2,-1.96429844125713,-2.2951329050359209E-2,-1.8562141107036432,-2.1688446087354228E-2,-208.05201679309687,{"$f":"(SUMPRODUCT(BE113:BE$605,$I112:$I$604)+SUMPRODUCT(BF113:BF$605,$I113:$I$605)) / $I112","v":-196.60408073456537},null,-1.8562141107036432,-44.23689162981232,null,6748.5170079660784,6370.6857662034463,null,{"$f":"Reserve!BX112","v":8916.0294051728815},8416.8449980250498,31.516557102471779,null,35.990649722389783,34.010286046623712,{"$f":"SUMPRODUCT(BU113:BU$605, $I113:$I$605) / $I112","v":1435.4711088829135},null,{"$f":"-BZ112*Others!$Q$43","v":-4.9750367765963581},null,19.433737408579525,14.458700631983167,14.458700631983167,null,{"$f":"SUMPRODUCT(BZ113:BZ$605, $I113:$I$605) / $I112","v":2046.1592318216015},{"$f":"SUMPRODUCT(CA113:CA$605, $I113:$I$605) / $I112","v":1522.3424684752717},{"$f":"SUMPRODUCT(CB113:CB$605, $I113:$I$605) / $I112","v":1522.3424684752717},null,38083.970594827115,389.97059482711848,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB112)+$CB$5","v":167.72968878202346},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB112)+$CB$5","v":82.975864335867527},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB112)+$CB$5","v":-84.312725710035693},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB112)+$CB$5","v":-84.312725710035693}]
[8.9999999999999947,12,9,9.4999999999999947,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C113, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.71603774510190998,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E113,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E113, Myopia!$A:$A, 0)) * Trend_Factor^(A113)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C113,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94401270066940146,2.7598706779016087E-5,9.3432586102172696E-4,0,0.94305077610160071,null,0,0,0,0,{"$f":"SUMPRODUCT(AE114:AE$605, $I113:$I$604) / $I113","v":0},null,-47000,{"$f":"IF(E113>Mat_Year,0,  -SUM($AD$5:AD113))","v":-9306},-0.2568335652855237,-43.913315468021167,-46.789782597189152,-44.170149033306693,-6519.7976552290329,{"$f":"SUMPRODUCT(AN114:AN$605, $I114:$I$605) / $I113","v":-6154.771792330791},null,0,0,0,-1.9664947204288241,0,-1.9664947204288241,-22.549139460917182,0,-22.549139460917182,-1.856395991884134,-2.1690571230221441E-2,-1.9664947204288241,-2.2976990897305313E-2,-1.856395991884134,-2.1690571230221441E-2,-207.1054293576679,{"$f":"(SUMPRODUCT(BE114:BE$605,$I113:$I$604)+SUMPRODUCT(BF114:BF$605,$I114:$I$605)) / $I113","v":-195.51015569122802},null,-1.856395991884134,-44.191839604536916,null,6733.7646168671054,6350.2819480220214,null,{"$f":"Reserve!BX113","v":8891.6523762264769},8385.2796742260216,31.565323799028192,null,35.892930529490485,33.883382284083524,{"$f":"SUMPRODUCT(BU114:BU$605, $I114:$I$605) / $I113","v":1407.3677244859671},null,{"$f":"-BZ113*Others!$Q$43","v":-4.9665204445928106},null,19.400470486690665,14.433950042097855,14.433950042097855,null,{"$f":"SUMPRODUCT(BZ114:BZ$605, $I114:$I$605) / $I113","v":2034.9977262039979},{"$f":"SUMPRODUCT(CA114:CA$605, $I114:$I$605) / $I113","v":1514.0383082957744},{"$f":"SUMPRODUCT(CB114:CB$605, $I114:$I$605) / $I113","v":1514.0383082957744},null,38108.347623773523,414.34762377352308,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB113)+$CB$5","v":178.79210960809917},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB113)+$CB$5","v":92.280117229246002},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB113)+$CB$5","v":-78.191321873474521},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB113)+$CB$5","v":-78.191321873474521}]
[9.0833333333333286,1,10,9.5833333333333286,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C114, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.71300226966530145,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E114,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E114, Myopia!$A:$A, 0)) * Trend_Factor^(A114)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C114,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94305077610160071,2.7570584409400256E-5,9.3337380709341525E-4,0,0.94208983171009786,null,0,0,0,0,{"$f":"SUMPRODUCT(AE115:AE$605, $I114:$I$604) / $I114","v":0},null,-47000,{"$f":"IF(E114>Mat_Year,0,  -SUM($AD$5:AD114))","v":-9306},-0.25657185851387876,-43.86856893339052,-46.789782597189152,-44.1251407919044,-6507.4433009059276,{"$f":"SUMPRODUCT(AN115:AN$605, $I115:$I$605) / $I114","v":-6136.8494553564969},null,0,0,0,-1.9686934552570006,0,-1.9686934552570006,-22.574351620280268,0,-22.574351620280268,-1.8565778908862562,-2.1692696581320822E-2,-1.9686934552570006,-2.3002681436724393E-2,-1.8565778908862562,-2.1692696581320822E-2,-206.19921467832077,{"$f":"(SUMPRODUCT(BE115:BE$605,$I114:$I$604)+SUMPRODUCT(BF115:BF$605,$I115:$I$605)) / $I114","v":-194.45632943393099},null,-1.8565778908862562,-44.146833488485719,null,6720.4905219046195,6331.3057847904311,null,{"$f":"Reserve!BX114","v":8868.722152391776},8355.1329600303852,30.146714195636378,null,37.846185918788898,35.690875003199345,{"$f":"SUMPRODUCT(BU115:BU$605, $I115:$I$605) / $I114","v":1377.6684575599177},null,{"$f":"-BZ114*Others!$Q$43","v":-5.0775495217827196},null,19.834177819463747,14.756628297681027,14.756628297681027,null,{"$f":"SUMPRODUCT(BZ115:BZ$605, $I115:$I$605) / $I114","v":2023.8271752399521},{"$f":"SUMPRODUCT(CA115:CA$605, $I115:$I$605) / $I114","v":1505.7274183785246},{"$f":"SUMPRODUCT(CB115:CB$605, $I115:$I$605) / $I114","v":1505.7274183785246},null,38131.277847608224,437.27784760822396,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB114)+$CB$5","v":190.07401223299939},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB114)+$CB$5","v":101.75377455063176},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB114)+$CB$5","v":-71.982580334141517},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB114)+$CB$5","v":-71.982580334141517}]
[9.1666666666666625,2,10,9.6666666666666625,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C115, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70997966242061339,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E115,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E115, Myopia!$A:$A, 0)) * Trend_Factor^(A115)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C115,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94208983171009786,2.754249069575295E-5,9.324227232834748E-4,0,0.94112986649611863,null,0,0,0,0,{"$f":"SUMPRODUCT(AE116:AE$605, $I115:$I$604) / $I115","v":0},null,-47000,{"$f":"IF(E115>Mat_Year,0,  -SUM($AD$5:AD115))","v":-9306},-0.25631041841467694,-43.823867994323315,-46.789782597189152,-44.080178412737993,-6495.0236949439432,{"$f":"SUMPRODUCT(AN116:AN$605, $I116:$I$605) / $I115","v":-6118.8957797228377},null,0,0,0,-1.9708946484873244,0,-1.9708946484873244,-22.599591969321317,0,-22.599591969321317,-1.856759807711756,-2.1694822140672775E-2,-1.9708946484873244,-2.3028400700697466E-2,-1.856759807711756,-2.1694822140672775E-2,-205.28597738722604,{"$f":"(SUMPRODUCT(BE116:BE$605,$I115:$I$604)+SUMPRODUCT(BF116:BF$605,$I116:$I$605)) / $I115","v":-193.39783188917474},null,-1.856759807711756,-44.101873234878667,null,6707.1440789707922,6312.2936116120145,null,{"$f":"Reserve!BX115","v":8845.6832031159665},8324.936652015489,30.196308014896204,null,37.748555355976208,35.56253016261094,{"$f":"SUMPRODUCT(BU116:BU$605, $I116:$I$605) / $I115","v":1347.9710963324303},null,{"$f":"-BZ115*Others!$Q$43","v":-5.0688525145386816},null,19.800205134916723,14.731352620378042,14.731352620378042,null,{"$f":"SUMPRODUCT(BZ116:BZ$605, $I116:$I$605) / $I115","v":2012.6430404034727},{"$f":"SUMPRODUCT(CA116:CA$605, $I116:$I$605) / $I115","v":1497.4064220601842},{"$f":"SUMPRODUCT(CB116:CB$605, $I116:$I$605) / $I115","v":1497.4064220601842},null,38154.316796884035,460.31679688403347,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB115)+$CB$5","v":201.30888259303345},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB115)+$CB$5","v":111.17283065463243},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB115)+$CB$5","v":-65.833506922824768},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB115)+$CB$5","v":-65.833506922824768}]
[9.2499999999999964,3,10,9.7499999999999964,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C116, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70696986881613988,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E116,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E116, Myopia!$A:$A, 0)) * Trend_Factor^(A116)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C116,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94112986649611863,2.7514425608874476E-5,9.3147260860337985E-4,0,0.94017087946190636,null,0,0,0,0,{"$f":"SUMPRODUCT(AE117:AE$605, $I116:$I$604) / $I116","v":0},null,-47000,{"$f":"IF(E116>Mat_Year,0,  -SUM($AD$5:AD116))","v":-9306},-0.2560492447161859,-43.779212604358854,-46.789782597189152,-44.035261849075042,-6482.5384927053692,{"$f":"SUMPRODUCT(AN117:AN$605, $I117:$I$605) / $I116","v":-6100.9105861957541},null,0,0,0,-1.9730983028685323,0,-1.9730983028685323,-22.624860539559165,0,-22.624860539559165,-1.85694174236238,-2.1696947908297709E-2,-1.9730983028685323,-2.3054148721341414E-2,-1.85694174236238,-2.1696947908297709E-2,-204.36567789287125,{"$f":"(SUMPRODUCT(BE117:BE$605,$I116:$I$604)+SUMPRODUCT(BF117:BF$605,$I117:$I$605)) / $I116","v":-192.3346431517067},null,-1.85694174236238,-44.056958796983338,null,6693.7249034444812,6293.2452293474626,null,{"$f":"Reserve!BX116","v":8822.5350259744282},8294.6905144538505,30.246137561638534,null,37.650461904207027,35.433974185423558,{"$f":"SUMPRODUCT(BU117:BU$605, $I117:$I$605) / $I116","v":1318.2758600532634},null,{"$f":"-BZ116*Others!$Q$43","v":-5.0601500691753918},null,19.766211207716374,14.706061138540981,14.706061138540981,null,{"$f":"SUMPRODUCT(BZ117:BZ$605, $I117:$I$605) / $I116","v":2001.4452851063859},{"$f":"SUMPRODUCT(CA117:CA$605, $I117:$I$605) / $I116","v":1489.0752921191513},{"$f":"SUMPRODUCT(CB117:CB$605, $I117:$I$605) / $I116","v":1489.0752921191513},null,38177.46497402557,483.46497402557179,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB116)+$CB$5","v":212.49687179750151},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB116)+$CB$5","v":120.53756260116688},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB116)+$CB$5","v":-59.743552681444498},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB116)+$CB$5","v":-59.743552681444498}]
[9.3333333333333304,4,10,9.8333333333333304,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C117, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70397283453143422,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E117,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E117, Myopia!$A:$A, 0)) * Trend_Factor^(A117)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C117,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.94017087946190636,2.7486389119594901E-5,9.3052346206561217E-4,0,0.93921286961072115,null,0,0,0,0,{"$f":"SUMPRODUCT(AE118:AE$605, $I117:$I$604) / $I117","v":0},null,-47000,{"$f":"IF(E117>Mat_Year,0,  -SUM($AD$5:AD117))","v":-9306},-0.25578833714695015,-43.734602717083774,-46.789782597189152,-43.990391054230727,-6469.9873477322344,{"$f":"SUMPRODUCT(AN118:AN$605, $I118:$I$605) / $I117","v":-6082.893694824822},null,0,0,0,-1.9753044211524331,0,-1.9753044211524331,-22.650157362547894,0,-22.650157362547894,-1.8571236948398748,-2.169907388421603E-2,-1.9753044211524331,-2.3079925530809026E-2,-1.8571236948398748,-2.169907388421603E-2,-203.43827639183897,{"$f":"(SUMPRODUCT(BE118:BE$605,$I117:$I$604)+SUMPRODUCT(BF118:BF$605,$I118:$I$605)) / $I117","v":-191.26674323152963},null,-1.8571236948398748,-44.012090128114941,null,6680.2326086703051,6274.1604380563513,null,{"$f":"Reserve!BX117","v":8799.2771162451045},8264.3943108485164,30.296203605334085,null,37.55190342448963,35.305206068070987,{"$f":"SUMPRODUCT(BU118:BU$605, $I118:$I$605) / $I117","v":1288.5829699091573},null,{"$f":"-BZ117*Others!$Q$43","v":-5.0514421377152647},null,19.732195850450253,14.680753712734989,14.680753712734989,null,{"$f":"SUMPRODUCT(BZ118:BZ$605, $I118:$I$605) / $I117","v":1990.2338727921626},{"$f":"SUMPRODUCT(CA118:CA$605, $I118:$I$605) / $I117","v":1480.7340013573685},{"$f":"SUMPRODUCT(CB118:CB$605, $I118:$I$605) / $I117","v":1480.7340013573685},null,38200.722883754897,506.72288375489552,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB117)+$CB$5","v":223.63813042061531},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB117)+$CB$5","v":129.84824605312497},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB117)+$CB$5","v":-53.712173608787111},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB117)+$CB$5","v":-53.712173608787111}]
[9.4166666666666643,5,10,9.9166666666666643,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C118, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70098850547632874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E118,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},0,0.35100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E118, Myopia!$A:$A, 0)) * Trend_Factor^(A118)","v":11.877037566228701},0,11.877037566228701,{"$f":"VLOOKUP(C118,Others!$L$10:$M$61,2)","v":0},0,0,2.9250000000000003E-5,9.8975313051905835E-4,0,0.93921286961072115,2.7458381198774004E-5,9.2957528268365977E-4,0,0.9382558359468387,null,0,0,0,0,{"$f":"SUMPRODUCT(AE119:AE$605, $I118:$I$604) / $I118","v":0},null,-47000,{"$f":"IF(E118>Mat_Year,0,  -SUM($AD$5:AD118))","v":-9306},-0.2555276954357909,-43.690038286132008,-46.789782597189145,-43.945565981567796,-6457.3699117366896,{"$f":"SUMPRODUCT(AN119:AN$605, $I119:$I$605) / $I118","v":-6064.8449249401456},null,0,0,0,-1.9775130060939123,0,-1.9775130060939123,-22.675482469876858,0,-22.675482469876858,-1.8573056651459869,-2.1701200068448147E-2,-1.9775130060939123,-2.3105731161289049E-2,-1.8573056651459869,-2.1701200068448147E-2,-202.50373286768419,{"$f":"(SUMPRODUCT(BE119:BE$605,$I118:$I$604)+SUMPRODUCT(BF119:BF$605,$I119:$I$605)) / $I118","v":-190.19411205354058},null,-1.8573056651459869,-43.967267181636245,null,6666.6668059478943,6255.0390369936831,null,{"$f":"Reserve!BX118","v":8775.908966898065},8234.0478039303016,30.3465069182148,null,37.452877768051394,35.176224803711129,{"$f":"SUMPRODUCT(BU119:BU$605, $I119:$I$605) / $I118","v":1258.8926490353558},null,{"$f":"-BZ118*Others!$Q$43","v":-5.0427286720367865},null,19.698158875143697,14.65543020310691,14.65543020310691,null,{"$f":"SUMPRODUCT(BZ119:BZ$605, $I119:$I$605) / $I118","v":1979.0087669366158},{"$f":"SUMPRODUCT(CA119:CA$605, $I119:$I$605) / $I118","v":1472.3825226008416},{"$f":"SUMPRODUCT(CB119:CB$605, $I119:$I$605) / $I118","v":1472.3825226008416},null,38224.091033101933,530.09103310193495,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB118)+$CB$5","v":234.73280850334766},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB118)+$CB$5","v":139.10515528342989},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB118)+$CB$5","v":-47.73883061610718},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB118)+$CB$5","v":-47.73883061610718}]
[9.4999999999999982,6,10,9.9999999999999982,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C119, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69801682778995833,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E119,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E119, Myopia!$A:$A, 0)) * Trend_Factor^(A119)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C119,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.9382558359468387,2.7724732454441653E-5,2.1635302949292445E-3,0,0.93606458091945499,null,0,0,0,0,{"$f":"SUMPRODUCT(AE120:AE$605, $I119:$I$604) / $I119","v":0},null,-47000,{"$f":"IF(E119>Mat_Year,0,  -SUM($AD$5:AD119))","v":-9306},-0.25800636022103401,-101.6859238616745,-108.65259379817131,-101.94393022189553,-6382.8230233903587,{"$f":"SUMPRODUCT(AN120:AN$605, $I120:$I$605) / $I119","v":-5988.7209515118493},null,0,0,0,-1.9797240604509372,0,-1.9797240604509372,-22.700835893170744,0,-22.700835893170744,-1.857487653282464,-4.9743320776722423E-2,-1.9797240604509374,-5.301679869278305E-2,-1.857487653282464,-4.9743320776722423E-2,-201.53212185675861,{"$f":"(SUMPRODUCT(BE120:BE$605,$I119:$I$604)+SUMPRODUCT(BF120:BF$605,$I120:$I$605)) / $I119","v":-189.08868946285321},null,-1.857487653282464,-101.99367354267225,null,6599.7686130870461,6177.8096409746986,null,{"$f":"Reserve!BX119","v":8686.7417099574341},8131.3512382868557,102.69656564344587,null,37.353382776294318,35.047029382214269,{"$f":"SUMPRODUCT(BU120:BU$605, $I120:$I$605) / $I119","v":1229.2051225271896},null,{"$f":"-BZ119*Others!$Q$43","v":-8.6764630604045863},null,33.892433829705418,25.215970769300831,25.215970769300831,null,{"$f":"SUMPRODUCT(BZ120:BZ$605, $I120:$I$605) / $I119","v":1953.5415973121546},{"$f":"SUMPRODUCT(CA120:CA$605, $I120:$I$605) / $I119","v":1453.434948400243},{"$f":"SUMPRODUCT(CB120:CB$605, $I120:$I$605) / $I119","v":1453.434948400243},null,38313.258290042562,619.25829004256593,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB119)+$CB$5","v":253.77522490510785},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB119)+$CB$5","v":154.96786406405158},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB119)+$CB$5","v":-37.542470081136116},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB119)+$CB$5","v":-37.542470081136116}]
[9.5833333333333321,7,10,10.083333333333332,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C120, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69505774783978858,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E120,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E120, Myopia!$A:$A, 0)) * Trend_Factor^(A120)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C120,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.93606458091945499,2.7659982567421388E-5,2.1584774655686082E-3,0,0.93387844347131899,null,0,0,0,0,{"$f":"SUMPRODUCT(AE121:AE$605, $I120:$I$604) / $I120","v":0},null,-47000,{"$f":"IF(E120>Mat_Year,0,  -SUM($AD$5:AD120))","v":-9306},-0.25740379777242345,-101.44844088172458,-108.65259379817131,-101.70584467949701,-6316.3494275846988,{"$f":"SUMPRODUCT(AN121:AN$605, $I121:$I$605) / $I120","v":-5912.5109798729109},null,0,0,0,-1.9819375869845564,0,-1.9819375869845564,-22.726217664089575,0,-22.726217664089575,-1.8552215767692146,-4.9682635489956738E-2,-1.9819375869845564,-5.3076076696712181E-2,-1.8552215767692146,-4.9682635489956738E-2,-200.82043587662343,{"$f":"(SUMPRODUCT(BE121:BE$605,$I120:$I$604)+SUMPRODUCT(BF121:BF$605,$I121:$I$605)) / $I120","v":-187.98089714891381},null,-1.8552215767692146,-101.75552731498696,null,6532.4260557355692,6100.491877021821,null,{"$f":"Reserve!BX120","v":8597.0112592183505},8028.563493264237,102.78774502261876,null,36.973760229755264,34.609827374482272,{"$f":"SUMPRODUCT(BU121:BU$605, $I121:$I$605) / $I120","v":1199.8284088673886},null,{"$f":"-BZ120*Others!$Q$43","v":-8.6494268173682851},null,33.786823505344863,25.137396687976576,25.137396687976576,null,{"$f":"SUMPRODUCT(BZ121:BZ$605, $I121:$I$605) / $I120","v":1928.0716162424137},{"$f":"SUMPRODUCT(CA121:CA$605, $I121:$I$605) / $I120","v":1434.4852824843556},{"$f":"SUMPRODUCT(CB121:CB$605, $I121:$I$605) / $I120","v":1434.4852824843556},null,38402.98874078165,708.98874078164954,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB120)+$CB$5","v":272.71160207965727},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB120)+$CB$5","v":170.71698009362285},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB120)+$CB$5","v":-27.458294489302602},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB120)+$CB$5","v":-27.458294489302602}]
[9.6666666666666661,8,10,10.166666666666666,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C121, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69211121222064764,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E121,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E121, Myopia!$A:$A, 0)) * Trend_Factor^(A121)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C121,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.93387844347131899,2.7595383900899862E-5,2.1534364368675737E-3,0,0.93169741165055053,null,0,0,0,0,{"$f":"SUMPRODUCT(AE122:AE$605, $I121:$I$604) / $I121","v":0},null,-47000,{"$f":"IF(E121>Mat_Year,0,  -SUM($AD$5:AD121))","v":-9306},-0.2568026425817741,-101.21151253277597,-108.65259379817135,-101.46831517535774,-6249.4365606832007,{"$f":"SUMPRODUCT(AN122:AN$605, $I122:$I$605) / $I121","v":-5836.214087863581},null,0,0,0,-1.9841535884589077,0,-1.9841535884589077,-22.751627814328806,0,-22.751627814328806,-1.8529582647980367,-4.9622024237332203E-2,-1.9841535884589077,-5.3135420979289562E-2,-1.8529582647980367,-4.9622024237332203E-2,-200.10176215022247,{"$f":"(SUMPRODUCT(BE122:BE$605,$I121:$I$604)+SUMPRODUCT(BF122:BF$605,$I122:$I$605)) / $I121","v":-186.87072217271785},null,-1.8529582647980367,-101.51793719959508,null,6464.6361948844369,6023.0848100362937,null,{"$f":"Reserve!BX121","v":8506.7140785622905},7925.6834886477836,102.88000461645333,null,36.591739979132214,34.172237175619223,{"$f":"SUMPRODUCT(BU122:BU$605, $I122:$I$605) / $I121","v":1170.7642194753646},null,{"$f":"-BZ121*Others!$Q$43","v":-8.6224246598859366},null,33.681346327679442,25.058921667793506,25.058921667793506,null,{"$f":"SUMPRODUCT(BZ122:BZ$605, $I122:$I$605) / $I121","v":1902.5986786114881},{"$f":"SUMPRODUCT(CA122:CA$605, $I122:$I$605) / $I121","v":1415.533416886947},{"$f":"SUMPRODUCT(CB122:CB$605, $I122:$I$605) / $I121","v":1415.533416886947},null,38493.285921437709,799.28592143770948,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB121)+$CB$5","v":291.54242096749988},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB121)+$CB$5","v":186.35322584589881},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB121)+$CB$5","v":-17.485127549881554},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB121)+$CB$5","v":-17.485127549881554}]
[9.75,9,10,10.25,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C122, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68917716775376259,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E122,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E122, Myopia!$A:$A, 0)) * Trend_Factor^(A122)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C122,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.93169741165055053,2.7530936101708284E-5,2.148407181266221E-3,0,0.9295214735331826,null,0,0,0,0,{"$f":"SUMPRODUCT(AE123:AE$605, $I122:$I$604) / $I122","v":0},null,-47000,{"$f":"IF(E122>Mat_Year,0,  -SUM($AD$5:AD122))","v":-9306},-0.2562028913624973,-100.97513751951239,-108.65259379817132,-101.23134041087488,-6182.0815198927539,{"$f":"SUMPRODUCT(AN123:AN$605, $I123:$I$605) / $I122","v":-5759.8293506967802},null,0,0,0,-1.9863720676412184,0,-1.9863720676412184,-22.777066375619302,0,-22.777066375619302,-1.8506977139962755,-4.9561486928529429E-2,-1.9863720676412184,-5.3194831614621178E-2,-1.8506977139962755,-4.9561486928529429E-2,-199.37605194649208,{"$f":"(SUMPRODUCT(BE123:BE$605,$I122:$I$604)+SUMPRODUCT(BF123:BF$605,$I123:$I$605)) / $I122","v":-185.75815154365239},null,-1.8506977139962755,-101.2809018978034,null,6396.3960721001877,5945.587502240428,null,{"$f":"Reserve!BX122","v":8415.8466097090586},7822.7101416860032,102.97334696178041,null,36.207306970042069,33.734254186825133,{"$f":"SUMPRODUCT(BU123:BU$605, $I123:$I$605) / $I122","v":1142.0142776553794},null,{"$f":"-BZ122*Others!$Q$43","v":-8.5954563934223032},null,33.576001536805869,24.980545143383566,24.980545143383566,null,{"$f":"SUMPRODUCT(BZ123:BZ$605, $I123:$I$605) / $I122","v":1877.1226394455741},{"$f":"SUMPRODUCT(CA123:CA$605, $I123:$I$605) / $I122","v":1396.5792437475061},{"$f":"SUMPRODUCT(CB123:CB$605, $I123:$I$605) / $I122","v":1396.5792437475061},null,38584.153390290943,890.15339029094139,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB122)+$CB$5","v":310.26816017758392},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB122)+$CB$5","v":201.87731919966939},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB122)+$CB$5","v":-7.6218050976036693},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB122)+$CB$5","v":-7.6218050976036693}]
[9.8333333333333339,10,10,10.333333333333334,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C123, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68625556148579936,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E123,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E123, Myopia!$A:$A, 0)) * Trend_Factor^(A123)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C123,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.9295214735331826,2.7466638817502671E-5,2.1433896712689973E-3,0,0.92735061722309609,null,0,0,0,0,{"$f":"SUMPRODUCT(AE124:AE$605, $I123:$I$604) / $I123","v":0},null,-47000,{"$f":"IF(E123>Mat_Year,0,  -SUM($AD$5:AD123))","v":-9306},-0.25560454083567985,-100.73931454964287,-108.65259379817132,-100.99491909047855,-6114.2813832380052,{"$f":"SUMPRODUCT(AN124:AN$605, $I124:$I$605) / $I123","v":-5683.3558409438965},null,0,0,0,-1.98859302730181,0,-1.98859302730181,-22.802533379727418,0,-22.802533379727418,-1.8484399209953908,-4.950102347333931E-2,-1.98859302730181,-5.3254308676895991E-2,-1.8484399209953908,-4.950102347333931E-2,-198.64325620948793,{"$f":"(SUMPRODUCT(BE124:BE$605,$I123:$I$604)+SUMPRODUCT(BF124:BF$605,$I124:$I$605)) / $I123","v":-184.64317221927274},null,-1.8484399209953908,-101.04442011395189,null,6327.7027093965671,5867.9990131631639,null,{"$f":"Reserve!BX123","v":8324.4052720779982},7719.6423670767272,103.06777460927606,null,35.820446053752491,33.29587379849989,{"$f":"SUMPRODUCT(BU124:BU$605, $I124:$I$605) / $I123","v":1113.5803186579449},null,{"$f":"-BZ123*Others!$Q$43","v":-8.56852182344414},null,33.470788372828672,24.902266549384532,24.902266549384532,null,{"$f":"SUMPRODUCT(BZ124:BZ$605, $I124:$I$605) / $I123","v":1851.6433539135619},{"$f":"SUMPRODUCT(CA124:CA$605, $I124:$I$605) / $I123","v":1377.622655311689},{"$f":"SUMPRODUCT(CB124:CB$605, $I124:$I$605) / $I123","v":1377.622655311689},null,38675.594727921998,981.59472792200177,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB123)+$CB$5","v":328.88929599840412},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB123)+$CB$5","v":217.28997346802544},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB123)+$CB$5","v":2.1328250315785908},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB123)+$CB$5","v":2.1328250315785908}]
[9.9166666666666679,11,10,10.416666666666668,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C124, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68334634068790745,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E124,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E124, Myopia!$A:$A, 0)) * Trend_Factor^(A124)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C124,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.92735061722309609,2.7402491696761933E-5,2.138383879444563E-3,0,0.9251848308519548,null,0,0,0,0,{"$f":"SUMPRODUCT(AE125:AE$605, $I124:$I$604) / $I124","v":0},null,-47000,{"$f":"IF(E124>Mat_Year,0,  -SUM($AD$5:AD124))","v":-9306},-0.25500758773006654,-100.50404233389446,-108.65259379817132,-100.75904992162452,-6046.0332094345877,{"$f":"SUMPRODUCT(AN125:AN$605, $I125:$I$605) / $I124","v":-5606.7926285205012},null,0,0,0,-1.9908164702141018,0,-1.9908164702141018,-22.828028858455031,0,-22.828028858455031,-1.8461848824309528,-4.9440633781662767E-2,-1.9908164702141018,-5.3313852240385852E-2,-1.8461848824309528,-4.9440633781662767E-2,-197.90332555623419,{"$f":"(SUMPRODUCT(BE125:BE$605,$I124:$I$604)+SUMPRODUCT(BF125:BF$605,$I125:$I$605)) / $I124","v":-183.5257711050771},null,-1.8461848824309528,-100.80849055540618,null,6258.5531091053117,5790.3183996255739,null,{"$f":"Reserve!BX124","v":8232.3864626482882},7616.4790769531792,103.16329012354799,null,35.43114198659103,32.857091390184344,{"$f":"SUMPRODUCT(BU125:BU$605, $I125:$I$605) / $I124","v":1085.4640897415416},null,{"$f":"-BZ124*Others!$Q$43","v":-8.5416207554291734},null,33.365706075895211,24.82408532046604,24.82408532046604,null,{"$f":"SUMPRODUCT(BZ125:BZ$605, $I125:$I$605) / $I124","v":1826.1606773276039},{"$f":"SUMPRODUCT(CA125:CA$605, $I125:$I$605) / $I124","v":1358.6635439317367},{"$f":"SUMPRODUCT(CB125:CB$605, $I125:$I$605) / $I124","v":1358.6635439317367},null,38767.61353735171,1073.6135373517118,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB124)+$CB$5","v":347.40630240907217},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB124)+$CB$5","v":232.59189742745843},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB124)+$CB$5","v":11.779903123466624},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB124)+$CB$5","v":11.779903123466624}]
[10.000000000000002,12,10,10.500000000000002,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C125, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68044945285476788,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E125,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E125, Myopia!$A:$A, 0)) * Trend_Factor^(A125)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C125,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.9251848308519548,2.7338494388785934E-5,2.1333897784256437E-3,0,0.92302410257914036,null,0,0,0,0,{"$f":"SUMPRODUCT(AE126:AE$605, $I125:$I$604) / $I125","v":0},null,-47000,{"$f":"IF(E125>Mat_Year,0,  -SUM($AD$5:AD125))","v":-9306},-0.25441202878204189,-100.26931958600525,-108.65259379817132,-100.52373161478729,-5977.3340377615286,{"$f":"SUMPRODUCT(AN126:AN$605, $I126:$I$605) / $I125","v":-5530.1387806720322},null,0,0,0,-1.9930423991546138,0,-1.9930423991546138,-22.853552843639569,0,-22.853552843639569,-1.8439325949426355,-4.9380317763510623E-2,-1.9930423991546138,-5.337346237944568E-2,-1.8439325949426355,-4.9380317763510623E-2,-197.15621027455964,{"$f":"(SUMPRODUCT(BE126:BE$605,$I125:$I$604)+SUMPRODUCT(BF126:BF$605,$I126:$I$605)) / $I125","v":-182.40593505428089},null,-1.8439325949426355,-100.5731119325508,null,6188.9442537460864,5712.5447157263088,null,{"$f":"Reserve!BX125","v":8139.786555818403},7513.2191808700336,103.25989608314558,null,35.039379429350376,32.417902330500993,{"$f":"SUMPRODUCT(BU126:BU$605, $I126:$I$605) / $I125","v":1057.6673502346564},null,{"$f":"-BZ125*Others!$Q$43","v":-8.5147529948552041},null,33.26075388615314,24.746000891297935,24.746000891297935,null,{"$f":"SUMPRODUCT(BZ126:BZ$605, $I126:$I$605) / $I125","v":1800.6744651437239},{"$f":"SUMPRODUCT(CA126:CA$605, $I126:$I$605) / $I125","v":1339.7018020669298},{"$f":"SUMPRODUCT(CB126:CB$605, $I126:$I$605) / $I125","v":1339.7018020669298},null,38860.213444181594,1166.213444181597,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB125)+$CB$5","v":365.81965109031557},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB125)+$CB$5","v":247.78379534675764},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB125)+$CB$5","v":21.320557707323701},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB125)+$CB$5","v":21.320557707323701}]
[10.083333333333336,1,11,10.583333333333336,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C126, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67740947365939264,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E126,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E126, Myopia!$A:$A, 0)) * Trend_Factor^(A126)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C126,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.92302410257914036,2.7274646543693583E-5,2.1284073409088798E-3,0,0.92086842059168783,null,0,0,0,0,{"$f":"SUMPRODUCT(AE127:AE$605, $I126:$I$604) / $I126","v":0},null,-47000,{"$f":"IF(E126>Mat_Year,0,  -SUM($AD$5:AD126))","v":-9306},-0.25381786073561247,-100.03514502271734,-108.65259379817132,-100.28896288345295,-5909.5609213606494,{"$f":"SUMPRODUCT(AN127:AN$605, $I127:$I$605) / $I126","v":-5454.667166075671},null,0,0,0,-1.99527081690297,0,-1.99527081690297,-22.879105367154054,0,-22.879105367154054,-1.8416830551742123,-4.9320075329003489E-2,-1.99527081690297,-5.3433139168513499E-2,-1.8416830551742123,-4.9320075329003489E-2,-196.44691971517926,{"$f":"(SUMPRODUCT(BE127:BE$605,$I126:$I$604)+SUMPRODUCT(BF127:BF$605,$I127:$I$605)) / $I126","v":-181.32524177453976},null,-1.8416830551742123,-100.33828295878196,null,6120.3015347500987,5635.9924078502063,null,{"$f":"Reserve!BX126","v":8048.0286260960684},7411.1754097897774,102.04377108025619,null,36.519589944721297,33.708461735284573,{"$f":"SUMPRODUCT(BU127:BU$605, $I127:$I$605) / $I126","v":1028.7053333977165},null,{"$f":"-BZ126*Others!$Q$43","v":-8.594500301205656},null,33.57226680158459,24.977766500378934,24.977766500378934,null,{"$f":"SUMPRODUCT(BZ127:BZ$605, $I127:$I$605) / $I126","v":1775.1830019395695},{"$f":"SUMPRODUCT(CA127:CA$605, $I127:$I$605) / $I126","v":1320.736153443039},{"$f":"SUMPRODUCT(CB127:CB$605, $I127:$I$605) / $I126","v":1320.736153443039},null,38951.971373903929,1257.9713739039316,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB126)+$CB$5","v":384.3597303139934},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB126)+$CB$5","v":263.05575738143807},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB126)+$CB$5","v":30.874384410716175},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB126)+$CB$5","v":30.874384410716175}]
[10.16666666666667,2,11,10.66666666666667,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C127, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67438307588945545,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E127,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E127, Myopia!$A:$A, 0)) * Trend_Factor^(A127)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C127,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.92086842059168783,2.7210947812420924E-5,2.123436539654678E-3,0,0.91871777310422076,null,0,0,0,0,{"$f":"SUMPRODUCT(AE128:AE$605, $I127:$I$604) / $I127","v":0},null,-47000,{"$f":"IF(E127>Mat_Year,0,  -SUM($AD$5:AD127))","v":-9306},-0.25322508034238911,-99.801517363769861,-108.65259379817132,-100.05474244411225,-5841.3242990618974,{"$f":"SUMPRODUCT(AN128:AN$605, $I128:$I$605) / $I127","v":-5379.0910814409772},null,0,0,0,-1.9975017262419037,0,-1.9975017262419037,-22.904686460907161,0,-22.904686460907161,-1.8394362597735519,-4.925990638837166E-2,-1.9975017262419037,-5.3492882682110623E-2,-1.8394362597735519,-4.925990638837166E-2,-195.73047759512721,{"$f":"(SUMPRODUCT(BE128:BE$605,$I127:$I$604)+SUMPRODUCT(BF128:BF$605,$I128:$I$605)) / $I127","v":-180.24201576468153},null,-1.8394362597735519,-100.10400235050062,null,6051.1870565227382,5559.3330972056547,null,{"$f":"Reserve!BX127","v":7955.6751250353009},7309.0201344130746,102.15527537670278,null,36.107802111613964,33.250534701559161,{"$f":"SUMPRODUCT(BU128:BU$605, $I128:$I$605) / $I127","v":1000.0712720897267},null,{"$f":"-BZ127*Others!$Q$43","v":-8.5663670958048677},null,33.462371467987765,24.896004372182897,24.896004372182897,null,{"$f":"SUMPRODUCT(BZ128:BZ$605, $I128:$I$605) / $I127","v":1749.6870372074188},{"$f":"SUMPRODUCT(CA128:CA$605, $I128:$I$605) / $I127","v":1301.7671556823191},{"$f":"SUMPRODUCT(CB128:CB$605, $I128:$I$605) / $I127","v":1301.7671556823191},null,39044.324874964703,1350.3248749646991,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB127)+$CB$5","v":402.7936574737837},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB127)+$CB$5","v":278.21596367522591},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB127)+$CB$5","v":40.32160419599154},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB127)+$CB$5","v":40.32160419599154}]
[10.250000000000004,3,11,10.750000000000004,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C128, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67137019886851579,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E128,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E128, Myopia!$A:$A, 0)) * Trend_Factor^(A128)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C128,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.91871777310422076,2.7147397846719225E-5,2.1184773474870609E-3,0,0.91657214835888701,null,0,0,0,0,{"$f":"SUMPRODUCT(AE129:AE$605, $I128:$I$604) / $I128","v":0},null,-47000,{"$f":"IF(E128>Mat_Year,0,  -SUM($AD$5:AD128))","v":-9306},-0.25263368436156913,-99.568435331891862,-108.65259379817132,-99.821069016253432,-5772.6210009104479,{"$f":"SUMPRODUCT(AN129:AN$605, $I129:$I$605) / $I128","v":-5303.4095109311047},null,0,0,0,-1.9997351299572577,0,-1.9997351299572577,-22.930296156843216,0,-22.930296156843216,-1.8371922053926113,-4.9199810851954878E-2,-1.9997351299572577,-5.3552692994841604E-2,-1.8371922053926113,-4.9199810851954878E-2,-195.00683243192452,{"$f":"(SUMPRODUCT(BE129:BE$605,$I128:$I$604)+SUMPRODUCT(BF129:BF$605,$I129:$I$605)) / $I128","v":-179.15624283196564},null,-1.8371922053926113,-99.870268827105392,null,5981.5975900855638,5482.5657537630659,null,{"$f":"Reserve!BX128","v":7862.7222092154234},7206.7521872497146,102.26794716336008,null,35.6933415493355,32.792107262853868,{"$f":"SUMPRODUCT(BU129:BU$605, $I129:$I$605) / $I128","v":971.76713846654138},null,{"$f":"-BZ128*Others!$Q$43","v":-8.5382639087912811},null,33.352593393715942,24.814329484924663,24.814329484924663,null,{"$f":"SUMPRODUCT(BZ129:BZ$605, $I129:$I$605) / $I128","v":1724.1864334866468},{"$f":"SUMPRODUCT(CA129:CA$605, $I129:$I$605) / $I128","v":1282.794706514065},{"$f":"SUMPRODUCT(CB129:CB$605, $I129:$I$605) / $I128","v":1282.794706514065},null,39137.277790784574,1443.2777907845766,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB128)+$CB$5","v":421.12190710270056},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB128)+$CB$5","v":293.2651226172519},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB128)+$CB$5","v":49.663338728569556},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB128)+$CB$5","v":49.663338728569556}]
[10.333333333333337,4,11,10.833333333333337,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C129, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66837078219121138,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E129,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E129, Myopia!$A:$A, 0)) * Trend_Factor^(A129)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C129,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.91657214835888701,2.7083996299153066E-5,2.1135297372935203E-3,0,0.91443153462529436,null,0,0,0,0,{"$f":"SUMPRODUCT(AE130:AE$605, $I129:$I$604) / $I129","v":0},null,-47000,{"$f":"IF(E129>Mat_Year,0,  -SUM($AD$5:AD129))","v":-9306},-0.25204366955991842,-99.335897652795452,-108.65259379817132,-99.587941322355377,-5703.4478352718952,{"$f":"SUMPRODUCT(AN130:AN$605, $I130:$I$605) / $I129","v":-5227.6214354280046},null,0,0,0,-2.001971030837991,0,-2.001971030837991,-22.955934486942294,0,-22.955934486942294,-1.8349508886874331,-4.9139788630202359E-2,-2.001971030837991,-5.3612570181394495E-2,-1.8349508886874331,-4.9139788630202359E-2,-194.2759323881231,{"$f":"(SUMPRODUCT(BE130:BE$605,$I129:$I$604)+SUMPRODUCT(BF130:BF$605,$I130:$I$605)) / $I129","v":-178.06790872340787},null,-1.8349508886874331,-99.637081110985577,null,5911.529884374002,5405.6893441514076,null,{"$f":"Reserve!BX129","v":7769.1660104556231},7104.3703976996112,102.38178955010335,null,35.276191009932006,32.333174179891834,{"$f":"SUMPRODUCT(BU130:BU$605, $I130:$I$605) / $I129","v":943.79491877364399},null,{"$f":"-BZ129*Others!$Q$43","v":-8.5101905229624766},null,33.242931730322177,24.732741207359702,24.732741207359702,null,{"$f":"SUMPRODUCT(BZ130:BZ$605, $I130:$I$605) / $I129","v":1698.6810535482018},{"$f":"SUMPRODUCT(CA130:CA$605, $I130:$I$605) / $I129","v":1263.8187038398617},{"$f":"SUMPRODUCT(CB130:CB$605, $I130:$I$605) / $I129","v":1263.8187038398617},null,39230.833989544379,1536.8339895443769,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB129)+$CB$5","v":439.34495141772845},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB129)+$CB$5","v":308.20393809192956},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB129)+$CB$5","v":58.900698103141167},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB129)+$CB$5","v":58.900698103141167}]
[10.416666666666671,5,11,10.916666666666671,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C130, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66538476572204741,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E130,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},0,0.35499999999999998,{"$f":"INDEX(Myopia!$H:$H, MATCH(E130, Myopia!$A:$A, 0)) * Trend_Factor^(A130)","v":27.671288125011785},0,27.671288125011785,{"$f":"VLOOKUP(C130,Others!$L$10:$M$61,2)","v":0},0,0,2.9583333333333328E-5,2.3059406770843155E-3,0,0.91443153462529436,2.7020742823098458E-5,2.1085936820248678E-3,0,0.91229592020044636,null,0,0,0,0,{"$f":"SUMPRODUCT(AE131:AE$605, $I130:$I$604) / $I130","v":0},null,-47000,{"$f":"IF(E130>Mat_Year,0,  -SUM($AD$5:AD130))","v":-9306},-0.25145503271175423,-99.103903055168786,-108.65259379817132,-99.355358087880546,-5633.8015886839839,{"$f":"SUMPRODUCT(AN131:AN$605, $I131:$I$605) / $I130","v":-5151.7258325147168},null,0,0,0,-2.0042094316761805,0,-2.0042094316761805,-22.981601483220203,0,-22.981601483220203,-1.8327123063181388,-4.9079839633672483E-2,-2.0042094316761805,-5.3672514316540798E-2,-1.8327123063181388,-4.9079839633672483E-2,-193.53772526887491,{"$f":"(SUMPRODUCT(BE131:BE$605,$I130:$I$604)+SUMPRODUCT(BF131:BF$605,$I131:$I$605)) / $I130","v":-176.9769991255059},null,-1.8327123063181388,-99.404437927514223,null,5840.9806660863005,5328.7028316402175,null,{"$f":"Reserve!BX130","v":7675.0026356555281},7001.8735920362114,102.49680566339975,null,34.856333134334641,31.873730199440121,{"$f":"SUMPRODUCT(BU131:BU$605, $I131:$I$605) / $I130","v":916.15661342333351},null,{"$f":"-BZ130*Others!$Q$43","v":-8.4821467210259218},null,33.133385629007506,24.651238907981586,24.651238907981586,null,{"$f":"SUMPRODUCT(BZ131:BZ$605, $I131:$I$605) / $I130","v":1673.1707603959926},{"$f":"SUMPRODUCT(CA131:CA$605, $I131:$I$605) / $I130","v":1244.8390457346179},{"$f":"SUMPRODUCT(CB131:CB$605, $I131:$I$605) / $I130","v":1244.8390457346179},null,39324.997364344468,1630.9973643444719,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB130)+$CB$5","v":457.46326033083437},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB130)+$CB$5","v":323.03310950765649},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB130)+$CB$5","v":68.034780962231366},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB130)+$CB$5","v":68.034780962231366}]
[10.500000000000005,6,11,11.000000000000005,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C131, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66241208959419051,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E131,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E131, Myopia!$A:$A, 0)) * Trend_Factor^(A131)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C131,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.91229592020044636,2.7338171771916872E-5,2.047024900600606E-3,0,0.91022155712807384,null,0,0,0,0,{"$f":"SUMPRODUCT(AE132:AE$605, $I131:$I$604) / $I131","v":0},null,-47000,{"$f":"IF(E131>Mat_Year,0,  -SUM($AD$5:AD131))","v":-9306},-0.2544090265094584,-96.210170328228486,-105.73825577729549,-96.46457935473795,-5566.5933637282014,{"$f":"SUMPRODUCT(AN132:AN$605, $I132:$I$605) / $I131","v":-5078.3804151441173},null,0,0,0,-2.0064503352670253,0,-2.0064503352670253,-23.007297177728553,0,-23.007297177728553,-1.830476454948925,-4.7725487660580677E-2,-2.0064503352670253,-5.2313604175818963E-2,-1.830476454948925,-4.7725487660580677E-2,-192.79357744078374,{"$f":"(SUMPRODUCT(BE132:BE$605,$I131:$I$604)+SUMPRODUCT(BF132:BF$605,$I132:$I$605)) / $I131","v":-175.88479414007583},null,-1.830476454948925,-96.512304842398535,null,5772.5123824384227,5254.2652092841881,null,{"$f":"Reserve!BX131","v":7583.420841772122},6902.5931269553093,99.280465080902104,null,34.433750451644201,31.413770054235282,{"$f":"SUMPRODUCT(BU132:BU$605, $I132:$I$605) / $I131","v":888.85423707232951},null,{"$f":"-BZ131*Others!$Q$43","v":-8.2819721824742238},null,32.351453837789933,24.069481655315709,24.069481655315709,null,{"$f":"SUMPRODUCT(BZ132:BZ$605, $I132:$I$605) / $I131","v":1648.3279176711198},{"$f":"SUMPRODUCT(CA132:CA$605, $I132:$I$605) / $I131","v":1226.3559707473125},{"$f":"SUMPRODUCT(CB132:CB$605, $I132:$I$605) / $I131","v":1226.3559707473125},null,39416.579158227876,1722.579158227878,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB131)+$CB$5","v":475.11046319980687},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB131)+$CB$5","v":337.45356895120335},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB131)+$CB$5","v":76.882748967501925},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB131)+$CB$5","v":76.882748967501925}]
[10.583333333333339,7,11,11.083333333333339,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C132, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.6594526942082688,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E132,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E132, Myopia!$A:$A, 0)) * Trend_Factor^(A132)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C132,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.91022155712807384,2.7276010698153241E-5,2.0423704099161578E-3,0,0.90815191070745949,null,0,0,0,0,{"$f":"SUMPRODUCT(AE133:AE$605, $I132:$I$604) / $I132","v":0},null,-47000,{"$f":"IF(E132>Mat_Year,0,  -SUM($AD$5:AD132))","v":-9306},-0.25383055555701406,-95.991409266059421,-105.73825577729548,-96.245239821616437,-5498.5790539366362,{"$f":"SUMPRODUCT(AN133:AN$605, $I133:$I$605) / $I132","v":-5004.9251884660162},null,0,0,0,-2.008693744408848,0,-2.008693744408848,-23.03302160255479,0,-23.03302160255479,-1.8283563478292428,-4.7670210715659626E-2,-2.008693744408848,-5.237209593900239E-2,-1.8283563478292428,-4.7670210715659626E-2,-192.03002966295938,{"$f":"(SUMPRODUCT(BE133:BE$605,$I132:$I$604)+SUMPRODUCT(BF133:BF$605,$I133:$I$605)) / $I132","v":-174.78987261516909},null,-1.8283563478292428,-96.292910032332102,null,5703.5777825387495,5179.7150610811805,null,{"$f":"Reserve!BX132","v":7491.251985098208},6803.1948038579867,99.398323097322645,null,34.022752999108128,30.968243212632043,{"$f":"SUMPRODUCT(BU133:BU$605, $I133:$I$605) / $I132","v":861.87486395007897},null,{"$f":"-BZ132*Others!$Q$43","v":-8.2547967820270962},null,32.245299929793347,23.990503147766251,23.990503147766251,null,{"$f":"SUMPRODUCT(BZ133:BZ$605, $I133:$I$605) / $I132","v":1623.4797427768056},{"$f":"SUMPRODUCT(CA133:CA$605, $I133:$I$605) / $I132","v":1207.8689286259428},{"$f":"SUMPRODUCT(CB133:CB$605, $I133:$I$605) / $I132","v":1207.8689286259428},null,39508.748014901794,1814.748014901792,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB132)+$CB$5","v":492.65648757294139},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB132)+$CB$5","v":351.7683905948229},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB132)+$CB$5","v":85.631917289448211},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB132)+$CB$5","v":85.631917289448211}]
[10.666666666666673,8,11,11.166666666666673,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C133, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.65650652023117673,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E133,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E133, Myopia!$A:$A, 0)) * Trend_Factor^(A133)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C133,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.90815191070745949,2.7213990965190435E-5,2.0377265025341039E-3,0,0.90608697021396023,null,0,0,0,0,{"$f":"SUMPRODUCT(AE134:AE$605, $I133:$I$604) / $I133","v":0},null,-47000,{"$f":"IF(E133>Mat_Year,0,  -SUM($AD$5:AD133))","v":-9306},-0.25325339992206219,-95.773145619102877,-105.73825577729545,-96.026399019024936,-5430.1038216416327,{"$f":"SUMPRODUCT(AN134:AN$605, $I134:$I$605) / $I133","v":-4931.3591609637269},null,0,0,0,-2.010939661903103,0,-2.010939661903103,-23.058774789822245,0,-23.058774789822245,-1.8262386962747157,-4.7614997793984634E-2,-2.010939661903103,-5.2430653101739409E-2,-1.8262386962747157,-4.7614997793984634E-2,-191.25899288587183,{"$f":"(SUMPRODUCT(BE134:BE$605,$I133:$I$604)+SUMPRODUCT(BF134:BF$605,$I134:$I$605)) / $I133","v":-173.69221982928892},null,-1.8262386962747157,-96.074014016818921,null,5634.173703642954,5105.051380793011,null,{"$f":"Reserve!BX133","v":7398.492324451172},6703.6774944132021,99.517309444784587,null,33.609121000755579,30.522187454034384,{"$f":"SUMPRODUCT(BU134:BU$605, $I134:$I$605) / $I133","v":835.22047250024195},null,{"$f":"-BZ133*Others!$Q$43","v":-8.2276465115456858},null,{"$f":"SUM(BJ133,BK133,BR133,BU133)","v":32.139244185725332},23.911597674179646,23.911597674179646,null,{"$f":"SUMPRODUCT(BZ134:BZ$605, $I134:$I$605) / $I133","v":1598.6261136201902},{"$f":"SUMPRODUCT(CA134:CA$605, $I134:$I$605) / $I133","v":1189.3778285334211},{"$f":"SUMPRODUCT(CB134:CB$605, $I134:$I$605) / $I133","v":1189.3778285334211},null,39601.507675548826,1907.507675548828,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB133)+$CB$5","v":510.10177776170167},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB133)+$CB$5","v":365.97823769114734},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB133)+$CB$5","v":94.283321823650567},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB133)+$CB$5","v":94.283321823650567}]
[{"$f":"A133+1/12","v":10.750000000000007},9,11,11.250000000000007,{"$f":"INT(D134+0.001)","v":11},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C134, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.65357350859488561,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E134,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Mort","v":0},0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E134, Myopia!$A:$A, 0)) * Trend_Factor^(A134)","v":26.926205338964103},{"$f":"PAD_Incid","v":0},26.926205338964103,{"$f":"VLOOKUP(C134,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Laspe","v":0},0,3.0000000000000001E-5,2.2438504449136753E-3,0,{"$f":"IF(E134>Mat_Year, 0, AA133)","v":0.90608697021396023},2.7152112251650134E-5,2.0330931543903101E-3,0,0.90402672494731828,null,{"$f":"IF(C134>Prem_Term,0,Ann_Prem)","v":0},{"$f":"IF(Prem_Mode=\"Mth\",AC134/12,\nIF(B134=1, AC134, 0))","v":0},0,0,{"$f":"SUMPRODUCT(AE135:AE$605, $I134:$I$604) / $I134","v":0},null,{"$f":"IF(E134>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E134>Mat_Year,0,  -SUM($AD$5:AD134))","v":-9306},-0.25267755661385616,-95.555378256344582,-105.73825577729549,-95.808055812958443,-5361.1645432423647,{"$f":"SUMPRODUCT(AN135:AN$605, $I135:$I$605) / $I134","v":-4857.6813378049847},null,0,0,0,{"$f":"IF(E134>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl)^(A133))","v":-2.0131880905543751},{"$f":"PAD_Exp_Main","v":0},-2.0131880905543751,{"$f":"IF(E134>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl)^(A133))","v":-23.084556771690163},{"$f":"PAD_Exp_Claim","v":0},-23.084556771690163,-1.8241234974412415,-4.7559848821402267E-2,-2.0131880905543751,-5.2489275737153188E-2,-1.8241234974412415,-4.7559848821402267E-2,-190.48041376982752,{"$f":"(SUMPRODUCT(BE135:BE$605,$I134:$I$604)+SUMPRODUCT(BF135:BF$605,$I135:$I$605)) / $I134","v":-172.59182099780452},null,-1.8241234974412415,-95.855615661779851,null,5564.2969615703805,5030.2731588027855,null,{"$f":"Reserve!BX134","v":7305.1380948492597},{"$f":"BP134*AA134","v":6604.0400671744683},99.637427238733835,null,33.192837667441637,{"$f":"SUM(BJ134,BQ133)*H134","v":30.075597714896006},{"$f":"SUMPRODUCT(BU135:BU$605, $I135:$I$605) / $I134","v":808.89305510859413},null,{"$f":"-BZ134*Others!$Q$43","v":-8.2005211633686415},null,32.033285794408755,23.832764631040114,{"$f":"CA134","v":23.832764631040114},null,{"$f":"SUMPRODUCT(BZ135:BZ$605, $I135:$I$605) / $I134","v":1573.7669083716828},{"$f":"SUMPRODUCT(CA135:CA$605, $I135:$I$605) / $I134","v":1170.8825798285311},{"$f":"SUMPRODUCT(CB135:CB$605, $I135:$I$605) / $I134","v":1170.8825798285311},null,{"$f":"IF(E135>Mat_Year, 0, MAX(0, -AI134-$BP134))","v":39694.861905150741},{"$f":"IF(E135>Mat_Year, 0, MAX(0, -AJ134-$BP134))","v":2000.8619051507403},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB134)+$CB$5","v":527.44677593343727},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB134)+$CB$5","v":380.08376931631824},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB134)+$CB$5","v":102.83798783331872},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB134)+$CB$5","v":102.83798783331872}]
[10.833333333333341,{"$f":"IF(B134=12,1,B134+1)","v":10},{"$f":"IF(B134=12,C134+1,C134)","v":11},{"$f":"$D$5+A135","v":11.333333333333341},11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C135, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.65065360049525944,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E135,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,{"$f":"IFERROR( K135*(1+L135), 0)","v":0.36000000000000004},{"$f":"INDEX(Myopia!$H:$H, MATCH(E135, Myopia!$A:$A, 0)) * Trend_Factor^(A135)","v":26.926205338964103},0,{"$f":"IFERROR( N135*(1+O135), 0)","v":26.926205338964103},{"$f":"VLOOKUP(C135,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q135*(1+R135), 0)","v":0},{"$f":"(M135/1000)/12","v":3.0000000000000001E-5},{"$f":"(P135/1000)/12","v":2.2438504449136753E-3},{"$f":"(S135/1000)/12","v":0},0.90402672494731828,{"$f":"W135 * (T135)*(1-U135/2)","v":2.7090374236884744E-5},{"$f":"W135 * (1-T135/2)*(U135)","v":2.0284703414753581E-3},{"$f":"W135 * (1-T135)*(1-U135)*(V135)","v":0},{"$f":"W135-SUM(X135:Z135)","v":0.90197116423160606},null,0,0,{"$f":"AD135*$W135","v":0},{"$f":"IF($W135 = 0, 0, AG135/$W135)","v":0},{"$f":"SUMPRODUCT(AE136:AE$605, $I135:$I$604) / $I135","v":0},null,-47000,{"$f":"IF(E135>Mat_Year,0,  -SUM($AD$5:AD135))","v":-9306},{"$f":"AJ135*X135","v":-0.25210302264844942},{"$f":"AI135*Y135","v":-95.338106049341832},{"$f":"IF($W135 = 0, 0, AN135/$W135)","v":-105.73825577729548},{"$f":"SUM(AK135:AL135)","v":-95.590209071990287},{"$f":"IF($W135 = 0, 0, AP135/$W135)","v":-5291.7580739698478},{"$f":"SUMPRODUCT(AN136:AN$605, $I136:$I$605) / $I135","v":-4783.89072082449},null,0,0,0,-2.0154390331703849,0,-2.0154390331703849,-23.110367580353742,0,-23.110367580353742,-1.8220107484880126,-4.7504763723844948E-2,-2.0154390331703849,-5.2547963918448612E-2,-1.8220107484880126,-4.7504763723844948E-2,{"$f":"IF($W135 = 0, 0, BH135/$W135)","v":-189.69423861076433},{"$f":"(SUMPRODUCT(BE136:BE$605,$I135:$I$604)+SUMPRODUCT(BF136:BF$605,$I136:$I$605)) / $I135","v":-171.48866127266442},null,-1.8220107484880126,-95.637713835714138,null,{"$f":"IF($W135 = 0, 0, BN135/$AA135)","v":5493.9443505587733},4955.3793820971514,null,{"$f":"Reserve!BX135","v":7211.185507360271},6504.2813875638285,{"$f":"BQ134-BQ135","v":99.758679610639774},null,{"$f":"IF($W135 = 0, 0, BU135/$W135)","v":32.77388610321902},29.628468917689521,{"$f":"SUMPRODUCT(BU136:BU$605, $I136:$I$605) / $I135","v":782.89461817957761},null,{"$f":"-BZ135*Others!$Q$43","v":-8.1734205296965499},null,31.927423944127145,{"$f":"BZ135+BX135","v":23.754003414430596},23.754003414430596,null,{"$f":"SUMPRODUCT(BZ136:BZ$605, $I136:$I$605) / $I135","v":1548.9020054666771},{"$f":"SUMPRODUCT(CA136:CA$605, $I136:$I$605) / $I135","v":1152.3830920672071},{"$f":"SUMPRODUCT(CB136:CB$605, $I136:$I$605) / $I135","v":1152.3830920672071},null,39788.814492639729,2094.814492639729,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB135)+$CB$5","v":544.69192212143571},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB135)+$CB$5","v":394.08564039633643},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB135)+$CB$5","v":111.29693005762613},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB135)+$CB$5","v":111.29693005762613}]
[10.916666666666675,11,11,11.416666666666675,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C136, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.64774673739087574,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E136,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E136, Myopia!$A:$A, 0)) * Trend_Factor^(A136)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C136,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.90197116423160606,2.7028776600975777E-5,2.0238580398344226E-3,0,0.89992027741517067,null,0,0,0,0,{"$f":"SUMPRODUCT(AE137:AE$605, $I136:$I$604) / $I136","v":0},null,-47000,{"$f":"IF(E136>Mat_Year,0,  -SUM($AD$5:AD136))","v":-9306},-0.25152979504868056,-95.121327872217861,-105.73825577729548,-95.372857667266544,-5221.8812477434776,{"$f":"SUMPRODUCT(AN137:AN$605, $I137:$I$605) / $I136","v":-4709.9863085063762},null,0,0,0,-2.0176924925619923,0,-2.0176924925619923,-23.136207248044176,0,-23.136207248044176,-1.8199004465775115,-4.744974242733091E-2,-2.0176924925619923,-5.2606717718912434E-2,-1.8199004465775115,-4.744974242733091E-2,-188.90041333777936,{"$f":"(SUMPRODUCT(BE137:BE$605,$I136:$I$604)+SUMPRODUCT(BF137:BF$605,$I137:$I$605)) / $I136","v":-170.38272574210845},null,-1.8199004465775115,-95.420307409693876,null,5423.1126431180128,4880.3690342484815,null,{"$f":"Reserve!BX136","v":7116.6307489492738},6404.4003178557641,99.881069708064388,null,32.352249304659161,29.180795970834591,{"$f":"SUMPRODUCT(BU137:BU$605, $I137:$I$605) / $I136","v":757.22718221326181},null,{"$f":"-BZ136*Others!$Q$43","v":-8.1463444025926641},null,31.821657822627596,23.675313420034932,23.675313420034932,null,{"$f":"SUMPRODUCT(BZ137:BZ$605, $I137:$I$605) / $I136","v":1524.0312836072826},{"$f":"SUMPRODUCT(CA137:CA$605, $I137:$I$605) / $I136","v":1133.8792750038174},{"$f":"SUMPRODUCT(CB137:CB$605, $I137:$I$605) / $I136","v":1133.8792750038174},null,39883.369251050724,2189.3692510507262,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB136)+$CB$5","v":561.83765423493401},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB136)+$CB$5","v":407.98450173325},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB136)+$CB$5","v":119.66115281894508},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB136)+$CB$5","v":119.66115281894508}]
[11.000000000000009,12,11,11.500000000000009,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C137, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.64485286100185213,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E137,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E137, Myopia!$A:$A, 0)) * Trend_Factor^(A137)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C137,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.89992027741517067,2.696731902473215E-5,2.0192562255671458E-3,0,0.89787405387057884,null,0,0,0,0,{"$f":"SUMPRODUCT(AE138:AE$605, $I137:$I$604) / $I137","v":0},null,-47000,{"$f":"IF(E137>Mat_Year,0,  -SUM($AD$5:AD137))","v":-9306},-0.25095787084415738,-94.90504260165585,-105.73825577729546,-95.156000472500011,-5151.5308770266129,{"$f":"SUMPRODUCT(AN138:AN$605, $I138:$I$605) / $I137","v":-4635.9670959666073},null,0,0,0,-2.0199484715432012,0,-2.0199484715432012,-23.162075807028707,0,-23.162075807028707,-1.8177925888755075,-4.7394784857964063E-2,-2.0199484715432012,-5.266553721191336E-2,-1.8177925888755075,-4.7394784857964063E-2,-188.09888351063947,{"$f":"(SUMPRODUCT(BE138:BE$605,$I137:$I$604)+SUMPRODUCT(BF138:BF$605,$I138:$I$605)) / $I137","v":-169.27399943037855},null,-1.8177925888755075,-95.203395257357968,null,5351.7985898828738,4805.2410953969829,null,{"$f":"Reserve!BX137","v":7021.4699823253723},6304.3957171610637,100.00460069470046,null,31.927910160168739,28.732573768625699,{"$f":"SUMPRODUCT(BU138:BU$605, $I138:$I$605) / $I137","v":731.89278188272783},null,{"$f":"-BZ137*Others!$Q$43","v":-8.1192925739757271},null,31.715986617092682,23.596694043116955,23.596694043116955,null,{"$f":"SUMPRODUCT(BZ138:BZ$605, $I138:$I$605) / $I137","v":1499.1546217640805},{"$f":"SUMPRODUCT(CA138:CA$605, $I138:$I$605) / $I137","v":1115.3710385924753},{"$f":"SUMPRODUCT(CB138:CB$605, $I138:$I$605) / $I137","v":1115.3710385924753},null,39978.530017674624,2284.5300176746277,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB137)+$CB$5","v":578.88440806907283},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB137)+$CB$5","v":421.7810000311697},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB137)+$CB$5","v":127.93165012898658},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB137)+$CB$5","v":127.93165012898658}]
[11.083333333333343,1,12,11.583333333333343,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C138, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},{"$f":"(1+G138)^(1/12) - 1","v":3.329265421250005E-3},{"$f":"I137/(1+H138)","v":0.64271309850720759},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E138,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E138, Myopia!$A:$A, 0)) * Trend_Factor^(A138)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C138,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.89787405387057884,2.6906001189688559E-5,2.0146648748275149E-3,0,0.89583248299456164,null,0,0,0,0,{"$f":"SUMPRODUCT(AE139:AE$605, $I138:$I$604) / $I138","v":0},null,-47000,{"$f":"IF(E138>Mat_Year,0,  -SUM($AD$5:AD138))","v":-9306},-0.25038724707124171,-94.689249116893194,-105.73825577729548,-94.939636363964439,-5074.7226795419501,{"$f":"SUMPRODUCT(AN139:AN$605, $I139:$I$605) / $I138","v":-4556.4618245492975},null,0,0,0,-2.0222069729311603,0,-2.0222069729311603,-23.187973289610635,0,-23.187973289610635,-1.8156871725510528,-4.7339890941933901E-2,-2.0222069729311603,-5.2724422470902088E-2,-1.8156871725510528,-4.7339890941933901E-2,-187.07354869127076,{"$f":"(SUMPRODUCT(BE139:BE$605,$I138:$I$604)+SUMPRODUCT(BF139:BF$605,$I139:$I$605)) / $I138","v":-167.96848553538641},null,-1.8156871725510528,-94.986976254906367,null,5273.7876776827725,4724.430310084681,null,{"$f":"Reserve!BX138","v":6919.5184550991535},6198.7293987581679,105.66631840289574,null,23.369604754751155,20.982961758501574,{"$f":"SUMPRODUCT(BU139:BU$605, $I139:$I$605) / $I138","v":713.34648545501091},null,{"$f":"-BZ138*Others!$Q$43","v":-7.6407338838886139},null,29.846616733939896,22.205882850051282,22.205882850051282,null,{"$f":"SUMPRODUCT(BZ139:BZ$605, $I139:$I$605) / $I138","v":1474.2990886734872},{"$f":"SUMPRODUCT(CA139:CA$605, $I139:$I$605) / $I138","v":1096.8785219730735},{"$f":"SUMPRODUCT(CB139:CB$605, $I139:$I$605) / $I138","v":1096.8785219730735},null,40080.481544900846,2386.4815449008465,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB138)+$CB$5","v":594.88694373561475},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB138)+$CB$5","v":434.71163880650192},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB138)+$CB$5","v":135.65310463795811},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB138)+$CB$5","v":135.65310463795811}]
[11.166666666666677,2,12,11.666666666666677,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C139, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.64058043621139971,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E139,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E139, Myopia!$A:$A, 0)) * Trend_Factor^(A139)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C139,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.89583248299456164,2.6844822778103819E-5,2.0100839638237367E-3,0,0.89379555420795975,null,0,0,0,0,{"$f":"SUMPRODUCT(AE140:AE$605, $I139:$I$604) / $I139","v":0},null,-47000,{"$f":"IF(E139>Mat_Year,0,  -SUM($AD$5:AD139))","v":-9306},-0.24981792077303414,-94.473946299715621,-105.73825577729548,-94.723764220488661,-4997.4831412221793,{"$f":"SUMPRODUCT(AN140:AN$605, $I140:$I$605) / $I139","v":-4476.9077311245264},null,0,0,0,-2.0244679995461694,0,-2.0244679995461694,-23.213899728129409,0,-23.213899728129409,-1.8135841947764779,-4.7285060605515433E-2,-2.0244679995461694,-5.2783373569411512E-2,-1.8135841947764779,-4.7285060605515433E-2,-186.04012827320162,{"$f":"(SUMPRODUCT(BE140:BE$605,$I139:$I$604)+SUMPRODUCT(BF140:BF$605,$I140:$I$605)) / $I139","v":-166.66079004760894},null,-1.8135841947764779,-94.771049281094179,null,5195.3363376113984,4643.568521172132,null,{"$f":"Reserve!BX139","v":6817.0036654306577},6093.0075691812881,105.72182957687983,null,23.030173532955548,20.631177539823206,{"$f":"SUMPRODUCT(BU140:BU$605, $I140:$I$605) / $I139","v":695.09022770258332},null,{"$f":"-BZ139*Others!$Q$43","v":-7.6207036520530878},null,29.768373640832372,22.147669988779285,22.147669988779285,null,{"$f":"SUMPRODUCT(BZ140:BZ$605, $I140:$I$605) / $I139","v":1449.4390480091558},{"$f":"SUMPRODUCT(CA140:CA$605, $I140:$I$605) / $I139","v":1078.3826517188111},{"$f":"SUMPRODUCT(CB140:CB$605, $I140:$I$605) / $I139","v":1078.3826517188111},null,40182.99633456934,2488.9963345693423,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB139)+$CB$5","v":610.80826238753639},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB139)+$CB$5","v":447.55605010954582},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB139)+$CB$5","v":143.2933925765293},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB139)+$CB$5","v":143.2933925765293}]
[11.250000000000011,3,12,11.750000000000011,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C140, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63845485055441953,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E140,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E140, Myopia!$A:$A, 0)) * Trend_Factor^(A140)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C140,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.89379555420795975,2.6783783472959226E-5,2.0055134688181158E-3,0,0.89176325695566871,null,0,0,0,0,{"$f":"SUMPRODUCT(AE141:AE$605, $I140:$I$604) / $I140","v":0},null,-47000,{"$f":"IF(E140>Mat_Year,0,  -SUM($AD$5:AD140))","v":-9306},-0.24924988899935857,-94.259133034451438,-105.73825577729546,-94.508382923450796,-4919.8098397358026,{"$f":"SUMPRODUCT(AN141:AN$605, $I141:$I$605) / $I140","v":-4397.3041623044355},null,0,0,0,-2.0267315542116808,0,{"$f":"AU140*(1+AV140)","v":-2.0267315542116808},-23.239855154960605,0,{"$f":"AX140*(1+AY140)","v":-23.239855154960605},{"$f":"AW140*$W140","v":-1.811483652727389},{"$f":"AZ140*SUM(X140:Y140)","v":-4.7230293775069009E-2},{"$f":"IF($W140 = 0, 0, BE140/$W140)","v":-2.0267315542116808},{"$f":"IF($W140 = 0, 0, BF140/$W140)","v":-5.2842390581056657E-2},{"$f":"SUM(AT140,BA140)","v":-1.811483652727389},{"$f":"SUM(BB140)","v":-4.7230293775069009E-2},-184.9985742468034,{"$f":"(SUMPRODUCT(BE141:BE$605,$I140:$I$604)+SUMPRODUCT(BF141:BF$605,$I141:$I$605)) / $I140","v":-165.35090319660404},null,-1.811483652727389,-94.555613217225869,null,5116.4420936978058,4562.655065501036,null,{"$f":"Reserve!BX140","v":6713.9225193071316},5987.2294127653358,105.77815641595225,null,22.688867052571233,20.279208501603623,{"$f":"SUMPRODUCT(BU141:BU$605, $I141:$I$605) / $I140","v":677.12515906071872},null,{"$f":"-BZ140*Others!$Q$43","v":-7.6007086201862704},null,29.690268047602618,22.089559427416347,22.089559427416347,null,{"$f":"SUMPRODUCT(BZ141:BZ$605, $I141:$I$605) / $I140","v":1424.5743472642994},{"$f":"SUMPRODUCT(CA141:CA$605, $I141:$I$605) / $I140","v":1059.8833143646382},{"$f":"SUMPRODUCT(CB141:CB$605, $I141:$I$605) / $I140","v":1059.8833143646382},null,40286.077480692868,2592.0774806928684,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB140)+$CB$5","v":626.64874014805105},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB140)+$CB$5","v":460.31477988893084},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB140)+$CB$5","v":150.85334993679328},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB140)+$CB$5","v":150.85334993679328}]
[11.333333333333345,4,12,11.833333333333345,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C141, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63633631805443536,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E141,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E141, Myopia!$A:$A, 0)) * Trend_Factor^(A141)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C141,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.89176325695566871,2.6722882957956898E-5,2.0009533661269324E-3,0,0.88973558070658387,null,0,0,0,0,{"$f":"SUMPRODUCT(AE142:AE$605, $I141:$I$604) / $I141","v":0},null,-47000,{"$f":"IF(E141>Mat_Year,0,  -SUM($AD$5:AD141))","v":-9306},-0.24868314880674688,-94.044808207965815,-105.73825577729546,-94.293491356772563,-4841.7003391479502,{"$f":"SUMPRODUCT(AN142:AN$605, $I142:$I$605) / $I141","v":-4317.6504636419422},null,0,0,0,-2.0289976397543046,0,-2.0289976397543046,-23.265839602516021,0,-23.265839602516021,-1.8093855435826633,-4.7175590377040361E-2,-2.0289976397543046,-5.2901473579534966E-2,-1.8093855435826633,-4.7175590377040361E-2,-183.94883832992454,{"$f":"(SUMPRODUCT(BE142:BE$605,$I141:$I$604)+SUMPRODUCT(BF142:BF$605,$I142:$I$605)) / $I141","v":-164.03881518230526},null,-1.8093855435826633,-94.3406669471496,null,5037.1024560635287,4481.689278824244,null,{"$f":"Reserve!BX141","v":6610.2719057547201},5881.3941126950931,105.83530007024274,null,22.34567501279912,19.927051928286648,{"$f":"SUMPRODUCT(BU142:BU$605, $I142:$I$605) / $I141","v":659.45243651035139},null,{"$f":"-BZ141*Others!$Q$43","v":-7.5807486739960632},null,29.612299507797122,22.031550833801059,22.031550833801059,null,{"$f":"SUMPRODUCT(BZ142:BZ$605, $I142:$I$605) / $I141","v":1399.7048338708491},{"$f":"SUMPRODUCT(CA142:CA$605, $I142:$I$605) / $I141","v":1041.380396399911},{"$f":"SUMPRODUCT(CB142:CB$605, $I142:$I$605) / $I141","v":1041.380396399911},null,40389.728094245278,2695.7280942452799,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB141)+$CB$5","v":642.4087513631805},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB141)+$CB$5","v":472.98837065163843},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB141)+$CB$5","v":158.33380417372064},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB141)+$CB$5","v":158.33380417372064}]
[11.416666666666679,5,12,11.916666666666679,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C142, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63422481530753327,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E142,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},0,0.36000000000000004,{"$f":"INDEX(Myopia!$H:$H, MATCH(E142, Myopia!$A:$A, 0)) * Trend_Factor^(A142)","v":26.926205338964103},0,26.926205338964103,{"$f":"VLOOKUP(C142,Others!$L$10:$M$61,2)","v":0},0,0,3.0000000000000001E-5,2.2438504449136753E-3,0,0.88973558070658387,2.6662120917518155E-5,1.9964036321203161E-3,0,0.88771251495354608,null,0,0,0,0,{"$f":"SUMPRODUCT(AE143:AE$605, $I142:$I$604) / $I142","v":0},null,-47000,{"$f":"IF(E142>Mat_Year,0,  -SUM($AD$5:AD142))","v":-9306},-0.24811769725842395,-93.830970709654849,-105.73825577729546,-94.079088406913272,-4763.1521898439869,{"$f":"SUMPRODUCT(AN143:AN$605, $I143:$I$605) / $I142","v":-4237.9459796246765},null,0,0,0,-2.0312662590038095,0,-2.0312662590038095,-23.291853103243678,0,-23.291853103243678,-1.8072898645244446,-4.712095033796028E-2,-2.0312662590038095,-5.2960622638626137E-2,-1.8072898645244446,-4.712095033796028E-2,-182.89087196635688,{"$f":"(SUMPRODUCT(BE143:BE$605,$I142:$I$604)+SUMPRODUCT(BF143:BF$605,$I143:$I$605)) / $I142","v":-162.72451617492001},null,-1.8072898645244446,-94.126209357251227,null,4957.3149208444802,4400.6704957995926,null,{"$f":"Reserve!BX142","v":6506.0486967455627},5775.5008509982445,105.89326169684864,null,22.000587056372112,19.574705100486995,{"$f":"SUMPRODUCT(BU143:BU$605, $I143:$I$605) / $I142","v":642.07322360369756},null,{"$f":"-BZ142*Others!$Q$43","v":-7.5608236993433495},null,29.534467575559958,21.97364387621661,21.97364387621661,null,{"$f":"SUMPRODUCT(BZ143:BZ$605, $I143:$I$605) / $I142","v":1374.8303551986521},{"$f":"SUMPRODUCT(CA143:CA$605, $I143:$I$605) / $I142","v":1022.8737842677967},{"$f":"SUMPRODUCT(CB143:CB$605, $I143:$I$605) / $I142","v":1022.8737842677967},null,40493.951303254435,2799.9513032544373,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB142)+$CB$5","v":658.08866861015258},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB142)+$CB$5","v":485.57736148472145},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB142)+$CB$5","v":165.73557429203959},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB142)+$CB$5","v":165.73557429203959}]
[11.500000000000012,6,12,12.000000000000012,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C143, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.6321203189874588,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E143,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E143, Myopia!$A:$A, 0)) * Trend_Factor^(A143)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C143,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.88771251495354608,2.6971756571990271E-5,1.9396367702844987E-3,0,0.8857459064266896,null,0,0,0,0,{"$f":"SUMPRODUCT(AE144:AE$605, $I143:$I$604) / $I143","v":0},null,-47000,{"$f":"IF(E143>Mat_Year,0,  -SUM($AD$5:AD143))","v":-9306},-0.25099916665894145,-91.162928203371436,-102.97695011634939,-91.413927370030379,-4686.9242341136323,{"$f":"SUMPRODUCT(AN144:AN$605, $I144:$I$605) / $I143","v":-4160.6412992617352},null,0,0,0,-2.03353741479313,0,-2.03353741479313,-23.317895689627889,0,-23.317895689627889,-1.8051966127381418,-4.5857172491572375E-2,-2.03353741479313,-5.1657683900031622E-2,-1.8051966127381418,-4.5857172491572375E-2,-181.82598847822518,{"$f":"(SUMPRODUCT(BE144:BE$605,$I143:$I$604)+SUMPRODUCT(BF144:BF$605,$I144:$I$605)) / $I143","v":-161.40920551591978},null,-1.8051966127381418,-91.459784542521945,null,4879.5602366527828,4322.0505047776514,null,{"$f":"Reserve!BX143","v":6404.36463802462},5672.6397613941554,102.8610896040891,null,21.653592769245776,19.222165294967088,{"$f":"SUMPRODUCT(BU144:BU$605, $I144:$I$605) / $I143","v":624.98869048998472},null,{"$f":"-BZ143*Others!$Q$43","v":-7.3774780784118024},null,28.818273743796102,21.4407956653843,21.4407956653843,null,{"$f":"SUMPRODUCT(BZ144:BZ$605, $I144:$I$605) / $I143","v":1350.5892566165039},{"$f":"SUMPRODUCT(CA144:CA$605, $I144:$I$605) / $I143","v":1004.838406922678},{"$f":"SUMPRODUCT(CB144:CB$605, $I144:$I$605) / $I143","v":1004.838406922678},null,40595.635361975379,2901.63536197538,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB143)+$CB$5","v":673.35071656537593},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB143)+$CB$5","v":497.81123422736118},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB143)+$CB$5","v":172.90071987014517},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB143)+$CB$5","v":172.90071987014517}]
[11.583333333333346,7,12,12.083333333333346,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C144, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63002280584535897,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E144,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E144, Myopia!$A:$A, 0)) * Trend_Factor^(A144)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C144,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.8857459064266896,2.6912004247262094E-5,1.9353397640497207E-3,0,0.88378365465839259,null,0,0,0,0,{"$f":"SUMPRODUCT(AE145:AE$605, $I144:$I$604) / $I144","v":0},null,-47000,{"$f":"IF(E144>Mat_Year,0,  -SUM($AD$5:AD144))","v":-9306},-0.25044311152502102,-90.960968910336874,-102.97695011634939,-91.211412021861889,-4609.9922526547862,{"$f":"SUMPRODUCT(AN145:AN$605, $I145:$I$605) / $I144","v":-4083.2817664477302},null,0,0,0,-2.035811109958368,0,-2.035811109958368,-23.343967394189281,0,-23.343967394189281,-1.8032113569035997,-4.580674129831503E-2,-2.035811109958368,-5.1715442279728234E-2,-1.8032113569035997,-4.580674129831503E-2,-180.7420807406757,{"$f":"(SUMPRODUCT(BE145:BE$605,$I144:$I$604)+SUMPRODUCT(BF145:BF$605,$I145:$I$605)) / $I144","v":-160.09155813509571},null,-1.8032113569035997,-91.257218763160211,null,4801.3711299322531,4243.3733245828225,null,{"$f":"Reserve!BX144","v":6302.1265306885925},5569.7164174115806,102.92334398257481,null,21.315051978919094,18.879720035599696,{"$f":"SUMPRODUCT(BU145:BU$605, $I145:$I$605) / $I144","v":608.18972369030564},null,{"$f":"-BZ144*Others!$Q$43","v":-7.3581142779163367},null,28.742633898110689,21.384519620194354,21.384519620194354,null,{"$f":"SUMPRODUCT(BZ145:BZ$605, $I145:$I$605) / $I144","v":1326.343092828758},{"$f":"SUMPRODUCT(CA145:CA$605, $I145:$I$605) / $I144","v":986.79926106459504},{"$f":"SUMPRODUCT(CB145:CB$605, $I145:$I$605) / $I144","v":986.79926106459504},null,40697.873469311409,3003.8734693114075,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB144)+$CB$5","v":688.53525677404673},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB144)+$CB$5","v":509.96348672145314},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB144)+$CB$5","v":179.99052386802657},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB144)+$CB$5","v":179.99052386802657}]
[11.66666666666668,8,12,12.16666666666668,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C145, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62793225270952557,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E145,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E145, Myopia!$A:$A, 0)) * Trend_Factor^(A145)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C145,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.88378365465839259,2.6852384295829693E-5,1.9310522772584097E-3,0,0.88182574999683838,null,0,0,0,0,{"$f":"SUMPRODUCT(AE146:AE$605, $I145:$I$604) / $I145","v":0},null,-47000,{"$f":"IF(E145>Mat_Year,0,  -SUM($AD$5:AD145))","v":-9306},-0.24988828825699111,-90.75945703114526,-102.9769501163494,-91.009345319402257,-4532.6327645954962,{"$f":"SUMPRODUCT(AN146:AN$605, $I146:$I$605) / $I145","v":-4005.8667499185813},null,0,0,0,-2.0380873473387955,0,-2.0380873473387955,-23.370068249484849,0,-23.370068249484849,-1.8012282843441094,-4.5756365566507105E-2,-2.0380873473387955,-5.1773265238983443E-2,-1.8012282843441094,-4.5756365566507105E-2,-179.6498081515721,{"$f":"(SUMPRODUCT(BE146:BE$605,$I145:$I$604)+SUMPRODUCT(BF146:BF$605,$I146:$I$605)) / $I145","v":-158.77156400687548},null,-1.8012282843441094,-91.055101684968761,null,4722.7451840007934,4164.6383139254558,null,{"$f":"Reserve!BX145","v":6199.3313735558113},5466.7300379647832,102.9863794467974,null,20.974666605232805,18.53706750761399,{"$f":"SUMPRODUCT(BU146:BU$605, $I146:$I$605) / $I145","v":591.67748119933344},null,{"$f":"-BZ145*Others!$Q$43","v":-7.3387819481852219},null,28.667116985098524,21.328335036913302,21.328335036913302,null,{"$f":"SUMPRODUCT(BZ146:BZ$605, $I146:$I$605) / $I145","v":1302.0917240393278},{"$f":"SUMPRODUCT(CA146:CA$605, $I146:$I$605) / $I145","v":968.75624268525928},{"$f":"SUMPRODUCT(CB146:CB$605, $I146:$I$605) / $I145","v":968.75624268525928},null,40800.668626444189,3106.6686264441887,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB145)+$CB$5","v":703.64264301536059},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB145)+$CB$5","v":522.03463167571726},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB145)+$CB$5","v":187.00576000268063},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB145)+$CB$5","v":187.00576000268063}]
[11.750000000000014,9,12,12.250000000000014,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C146, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62584863648513911,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E146,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E146, Myopia!$A:$A, 0)) * Trend_Factor^(A146)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C146,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.88182574999683838,2.6792896424437715E-5,1.9267742888215106E-3,0,0.87987218281159241,null,0,0,0,0,{"$f":"SUMPRODUCT(AE147:AE$605, $I146:$I$604) / $I146","v":0},null,-47000,{"$f":"IF(E146>Mat_Year,0,  -SUM($AD$5:AD146))","v":-9306},-0.24933469412581738,-90.558391574610994,-102.97695011634939,-90.807726268736815,-4454.8433943061518,{"$f":"SUMPRODUCT(AN147:AN$605, $I147:$I$605) / $I146","v":-3928.3956173024835},null,0,0,0,-2.0403661297768596,0,-2.0403661297768596,-23.396198288107986,0,-23.396198288107986,-1.7992473926586257,-4.5706045235155188E-2,-2.0403661297768596,-5.1831152850003594E-2,-1.7992473926586257,-4.5706045235155188E-2,-178.54912160973228,{"$f":"(SUMPRODUCT(BE147:BE$605,$I146:$I$604)+SUMPRODUCT(BF147:BF$605,$I147:$I$605)) / $I146","v":-157.44921307477887},null,-1.7992473926586257,-90.853432313971965,null,4643.6799687440134,4085.844830377262,null,{"$f":"Reserve!BX146","v":6095.9761492216876},5363.679840783092,103.05019718169115,null,20.632426656447102,18.194205110576227,{"$f":"SUMPRODUCT(BU147:BU$605, $I147:$I$605) / $I146","v":575.45312746744651},null,{"$f":"-BZ146*Others!$Q$43","v":-7.3194809819230162},null,28.591722585636781,21.272241603713766,21.272241603713766,null,{"$f":"SUMPRODUCT(BZ147:BZ$605, $I147:$I$605) / $I146","v":1277.8350104058309},{"$f":"SUMPRODUCT(CA147:CA$605, $I147:$I$605) / $I146","v":950.70924774193782},{"$f":"SUMPRODUCT(CB147:CB$605, $I147:$I$605) / $I146","v":950.70924774193782},null,40904.023850778314,3210.0238507783124,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB146)+$CB$5","v":718.67322741718499},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB146)+$CB$5","v":534.02517859613954},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB146)+$CB$5","v":193.94719412476047},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB146)+$CB$5","v":193.94719412476047}]
[11.833333333333348,10,12,12.333333333333348,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C147, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62377193415401389,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E147,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E147, Myopia!$A:$A, 0)) * Trend_Factor^(A147)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C147,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87987218281159241,2.6733540340480465E-5,1.9225057776966871E-3,0,0.87792294349355526,null,0,0,0,0,{"$f":"SUMPRODUCT(AE148:AE$605, $I147:$I$604) / $I147","v":0},null,-47000,{"$f":"IF(E147>Mat_Year,0,  -SUM($AD$5:AD147))","v":-9306},-0.24878232640851122,-90.357771551744293,-102.9769501163494,-90.606553878152809,-4376.6217529558999,{"$f":"SUMPRODUCT(AN148:AN$605, $I148:$I$605) / $I147","v":-3850.8677351140059},null,0,0,0,-2.0426474601181854,0,-2.0426474601181854,-23.42235754268852,0,-23.42235754268852,-1.7972686794487429,-4.5655780243332875E-2,-2.0426474601181854,-5.1889105185075703E-2,-1.7972686794487429,-4.5655780243332875E-2,-177.43997173819454,{"$f":"(SUMPRODUCT(BE148:BE$605,$I147:$I$604)+SUMPRODUCT(BF148:BF$605,$I148:$I$605)) / $I147","v":-156.12449525131251},null,-1.7972686794487429,-90.652209658396146,null,4564.1730405405824,4006.9922303653184,null,{"$f":"Reserve!BX147","v":5992.0578239710821},5260.5650424042797,103.11479837881234,null,20.288322086811746,17.851130240107693,{"$f":"SUMPRODUCT(BU148:BU$605, $I148:$I$605) / $I147","v":559.51783342616625},null,{"$f":"-BZ147*Others!$Q$43","v":-7.3002112719552352},null,28.516450281075137,21.216239009119903,21.216239009119903,null,{"$f":"SUMPRODUCT(BZ148:BZ$605, $I148:$I$605) / $I147","v":1253.5728120389626},{"$f":"SUMPRODUCT(CA148:CA$605, $I148:$I$605) / $I147","v":932.65817215698792},{"$f":"SUMPRODUCT(CB148:CB$605, $I148:$I$605) / $I147","v":932.65817215698792},null,41007.942176028919,3313.9421760289179,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB147)+$CB$5","v":733.62736046376631},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB147)+$CB$5","v":545.93563380599926},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB147)+$CB$5","v":200.81558429822167},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB147)+$CB$5","v":200.81558429822167}]
[11.916666666666682,11,12,12.416666666666682,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C148, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62170212277434356,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E148,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E148, Myopia!$A:$A, 0)) * Trend_Factor^(A148)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C148,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87792294349355526,2.667431575200049E-5,1.9182467228882202E-3,0,0.87597802245491507,null,0,0,0,0,{"$f":"SUMPRODUCT(AE149:AE$605, $I148:$I$604) / $I148","v":0},null,-47000,{"$f":"IF(E148>Mat_Year,0,  -SUM($AD$5:AD148))","v":-9306},-0.24823118238811656,-90.157595975746347,-102.97695011634939,-90.405827158134457,-4297.9654384392943,{"$f":"SUMPRODUCT(AN149:AN$605, $I149:$I$605) / $I148","v":-3773.2824687481943},null,0,0,0,-2.0449313412115799,0,-2.0449313412115799,-23.44854604589278,0,-23.44854604589278,-1.7952921423186941,-4.5605570530180821E-2,-2.0449313412115799,-5.1947122316567645E-2,-1.7952921423186941,-4.5605570530180821E-2,-176.3223088826814,{"$f":"(SUMPRODUCT(BE149:BE$605,$I148:$I$604)+SUMPRODUCT(BF149:BF$605,$I149:$I$605)) / $I148","v":-154.79740041786349},null,-1.7952921423186941,-90.451432728664642,null,4484.2219421871723,3928.0798691660575,null,{"$f":"Reserve!BX148","v":5887.573347690206},5157.3848581679304,103.18018423634931,null,19.942342796274346,17.50784028786267,{"$f":"SUMPRODUCT(BU149:BU$605, $I149:$I$605) / $I148","v":543.87277651370209},null,{"$f":"-BZ148*Others!$Q$43","v":-7.2809727112265303},null,28.441299653228633,21.160326942002101,21.160326942002101,null,{"$f":"SUMPRODUCT(BZ149:BZ$605, $I149:$I$605) / $I148","v":1229.3049890018744},{"$f":"SUMPRODUCT(CA149:CA$605, $I149:$I$605) / $I148","v":914.60291181739433},{"$f":"SUMPRODUCT(CB149:CB$605, $I149:$I$605) / $I148","v":914.60291181739433},null,41112.42665230979,3418.426652309794,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB148)+$CB$5","v":748.5053910033987},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB148)+$CB$5","v":557.76650046576583},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB148)+$CB$5","v":207.61168087916178},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB148)+$CB$5","v":207.61168087916178}]
[12.000000000000016,12,12,12.500000000000016,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C149, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.61963917948044756,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E149,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E149, Myopia!$A:$A, 0)) * Trend_Factor^(A149)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C149,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87597802245491507,2.6615222367687108E-5,1.9139971034469038E-3,0,0.87403741012910052,null,0,0,0,0,{"$f":"SUMPRODUCT(AE150:AE$605, $I149:$I$604) / $I149","v":0},null,-47000,{"$f":"IF(E149>Mat_Year,0,  -SUM($AD$5:AD149))","v":-9306},-0.24768125935369623,-89.957863862004473,-102.97695011634939,-90.20554512135817,-4218.8720353025237,{"$f":"SUMPRODUCT(AN150:AN$605, $I150:$I$605) / $I149","v":-3695.6391824746474},null,0,0,0,-2.0472177759090346,0,-2.0472177759090346,-23.474763830423594,0,-23.474763830423594,-1.7933177788753456,-4.5555416034906565E-2,-2.0472177759090346,-5.2005204316928184E-2,-1.7933177788753456,-4.5555416034906565E-2,-175.19608311005547,{"$f":"(SUMPRODUCT(BE150:BE$605,$I149:$I$604)+SUMPRODUCT(BF150:BF$605,$I150:$I$605)) / $I149","v":-153.46791842459334},null,-1.7933177788753456,-90.251100537393071,null,4403.8242028229724,3849.1071008992412,null,{"$f":"Reserve!BX149","v":5782.5196537780439},5054.1385022087843,103.24635595914606,null,19.594478630187034,17.164332641506331,{"$f":"SUMPRODUCT(BU150:BU$605, $I150:$I$605) / $I149","v":528.51914070060207},null,{"$f":"-BZ149*Others!$Q$43","v":-7.2617651928022964},null,28.366270284383969,21.104505091581672,21.104505091581672,null,{"$f":"SUMPRODUCT(BZ150:BZ$605, $I150:$I$605) / $I149","v":1205.0314013095447},{"$f":"SUMPRODUCT(CA150:CA$605, $I150:$I$605) / $I149","v":896.54336257430077},{"$f":"SUMPRODUCT(CB150:CB$605, $I150:$I$605) / $I149","v":896.54336257430077},null,41217.480346221957,3523.4803462219561,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB149)+$CB$5","v":763.30766625606407},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB149)+$CB$5","v":569.5182785928771},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB149)+$CB$5","v":214.33622659386481},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB149)+$CB$5","v":214.33622659386481}]
[12.08333333333335,1,13,12.58333333333335,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C150, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61758308148251884,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E150,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E150, Myopia!$A:$A, 0)) * Trend_Factor^(A150)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C150,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87403741012910052,2.6556259896875022E-5,1.9097568984699424E-3,0,0.87210109697073368,null,0,0,0,0,{"$f":"SUMPRODUCT(AE151:AE$605, $I150:$I$604) / $I150","v":0},null,-47000,{"$f":"IF(E150>Mat_Year,0,  -SUM($AD$5:AD150))","v":-9306},-0.24713255460031897,-89.758574228087298,-102.9769501163494,-90.005706782687611,-4139.3391146692429,{"$f":"SUMPRODUCT(AN151:AN$605, $I151:$I$605) / $I150","v":-3617.9372394315892},null,0,0,0,-2.0495067670657319,0,-2.0495067670657319,-23.501010929020389,0,-23.501010929020389,-1.791345586728198,-4.5505316696784558E-2,-2.0495067670657319,-5.2063351258687142E-2,-1.791345586728198,-4.5505316696784558E-2,-174.06124420676653,{"$f":"(SUMPRODUCT(BE151:BE$605,$I150:$I$604)+SUMPRODUCT(BF151:BF$605,$I151:$I$605)) / $I150","v":-152.13603909033111},null,-1.791345586728198,-90.051212099384401,null,4322.9773378537993,3770.0732785219207,null,{"$f":"Reserve!BX150","v":5676.8936590573039},4950.8251874500766,103.31331475870775,null,19.244719379011581,16.820604684692594,{"$f":"SUMPRODUCT(BU151:BU$605, $I151:$I$605) / $I150","v":513.45811651551276},null,{"$f":"-BZ150*Others!$Q$43","v":-7.2425886098656624},null,28.291361757287742,21.048773147422079,21.048773147422079,null,{"$f":"SUMPRODUCT(BZ151:BZ$605, $I151:$I$605) / $I150","v":1180.751908928157},{"$f":"SUMPRODUCT(CA151:CA$605, $I151:$I$605) / $I150","v":878.47942024254883},{"$f":"SUMPRODUCT(CB151:CB$605, $I151:$I$605) / $I150","v":878.47942024254883},null,41323.106340942693,3629.1063409426961,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB150)+$CB$5","v":778.03453182102817},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB150)+$CB$5","v":581.19146508138874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB150)+$CB$5","v":220.98995661605477},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB150)+$CB$5","v":220.98995661605477}]
[12.166666666666684,2,13,12.666666666666684,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C151, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61553380606637165,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E151,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E151, Myopia!$A:$A, 0)) * Trend_Factor^(A151)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C151,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87210109697073368,2.649742804954284E-5,1.9055260871008463E-3,0,0.87016907345558325,null,0,0,0,0,{"$f":"SUMPRODUCT(AE152:AE$605, $I151:$I$604) / $I151","v":0},null,-47000,{"$f":"IF(E151>Mat_Year,0,  -SUM($AD$5:AD151))","v":-9306},-0.24658506542904568,-89.559726093739783,-102.9769501163494,-89.806311159168828,-4059.3642341659802,{"$f":"SUMPRODUCT(AN152:AN$605, $I152:$I$605) / $I151","v":-3540.1760016199137},null,0,0,0,-2.0517983175400434,0,-2.0517983175400434,-23.52728737445916,0,-23.52728737445916,-1.7893755634893775,-4.5455272455155953E-2,-2.0517983175400434,-5.2121563214455352E-2,-1.7893755634893775,-4.5455272455155953E-2,-172.91774167729028,{"$f":"(SUMPRODUCT(BE152:BE$605,$I151:$I$604)+SUMPRODUCT(BF152:BF$605,$I152:$I$605)) / $I151","v":-150.80175220246682},null,-1.7893755634893775,-89.851766431623986,null,4241.6788488757766,3690.9777538223798,null,{"$f":"Reserve!BX151","v":5570.6922636848694},4847.4441255968486,103.38106185322795,null,18.893054778022929,16.476653797041958,{"$f":"SUMPRODUCT(BU152:BU$605, $I152:$I$605) / $I151","v":498.69090107104608},null,{"$f":"-BZ151*Others!$Q$43","v":-7.2234428557200765},null,28.216573655156548,20.993130799436472,20.993130799436472,null,{"$f":"SUMPRODUCT(BZ152:BZ$605, $I152:$I$605) / $I151","v":1156.46637177447},{"$f":"SUMPRODUCT(CA152:CA$605, $I152:$I$605) / $I151","v":860.41098060020579},{"$f":"SUMPRODUCT(CB152:CB$605, $I152:$I$605) / $I151","v":860.41098060020579},null,41429.307736315131,3735.3077363151306,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB151)+$CB$5","v":792.68633168441011},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB151)+$CB$5","v":592.78655372150615},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB151)+$CB$5","v":227.57359864337104},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB151)+$CB$5","v":227.57359864337104}]
[12.250000000000018,3,13,12.750000000000018,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C152, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61349133059319105,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E152,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E152, Myopia!$A:$A, 0)) * Trend_Factor^(A152)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C152,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.87016907345558325,2.6438726536311697E-5,1.901304648529333E-3,0,0.86824133008051763,null,0,0,0,0,{"$f":"SUMPRODUCT(AE153:AE$605, $I152:$I$604) / $I152","v":0},null,-47000,{"$f":"IF(E152>Mat_Year,0,  -SUM($AD$5:AD152))","v":-9306},-0.24603878914691665,-89.361318480878651,-102.9769501163494,-89.607357270025574,-3978.9449378471295,{"$f":"SUMPRODUCT(AN153:AN$605, $I153:$I$605) / $I152","v":-3462.35482989722},null,0,0,0,-2.0540924301935393,0,-2.0540924301935393,-23.55359319955258,0,-23.55359319955258,-1.7874077067736394,-4.5405283249428711E-2,-2.0540924301935393,-5.2179840256924931E-2,-1.7874077067736394,-4.5405283249428711E-2,-171.76552474255766,{"$f":"(SUMPRODUCT(BE153:BE$605,$I152:$I$604)+SUMPRODUCT(BF153:BF$605,$I153:$I$605)) / $I152","v":-149.46504751684347},null,-1.7874077067736394,-89.652762553274997,null,4159.9262235985889,3611.8198774140633,null,{"$f":"Reserve!BX152","v":5463.9123510617965},4743.9945271292627,103.44959846758593,null,18.539474507011057,16.132477354119217,{"$f":"SUMPRODUCT(BU153:BU$605, $I153:$I$605) / $I152","v":484.21869808975481},null,{"$f":"-BZ152*Others!$Q$43","v":-7.2043278237840678},null,28.141905561656515,20.937577737872445,20.937577737872445,null,{"$f":"SUMPRODUCT(BZ153:BZ$605, $I153:$I$605) / $I152","v":1132.1746497152008},{"$f":"SUMPRODUCT(CA153:CA$605, $I153:$I$605) / $I152","v":842.33793938810948},{"$f":"SUMPRODUCT(CB153:CB$605, $I153:$I$605) / $I152","v":842.33793938810948},null,41536.087648938206,3842.0876489382035,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB152)+$CB$5","v":807.26340822670636},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB152)+$CB$5","v":604.30403521898575},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB152)+$CB$5","v":234.08787297306628},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB152)+$CB$5","v":234.08787297306628}]
[12.333333333333352,4,13,12.833333333333352,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C153, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61145563249928259,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E153,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E153, Myopia!$A:$A, 0)) * Trend_Factor^(A153)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C153,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.86824133008051763,2.6380155068443791E-5,1.8970925619912207E-3,0,0.86631785736345801,null,0,0,0,0,{"$f":"SUMPRODUCT(AE154:AE$605, $I153:$I$604) / $I153","v":0},null,-47000,{"$f":"IF(E153>Mat_Year,0,  -SUM($AD$5:AD153))","v":-9306},-0.24549372306693792,-89.163350413587366,-102.97695011634939,-89.408844136654309,-3898.078756119542,{"$f":"SUMPRODUCT(AN154:AN$605, $I154:$I$605) / $I153","v":-3384.4730839718409},null,0,0,0,-2.0563891078909879,0,-2.0563891078909879,-23.579928437149992,0,-23.579928437149992,-1.7854420141983605,-4.535534901907734E-2,-2.0563891078909879,-5.223818245886918E-2,-1.7854420141983605,-4.535534901907734E-2,-170.60454233837635,{"$f":"(SUMPRODUCT(BE154:BE$605,$I153:$I$604)+SUMPRODUCT(BF154:BF$605,$I154:$I$605)) / $I153","v":-148.12591475764987},null,-1.7854420141983605,-89.454199485673385,null,4077.7169357683129,3532.5989987294902,null,{"$f":"Reserve!BX153","v":5356.5507877427926},4640.4756012958796,103.51892583338304,null,18.183968189981321,15.788072727411205,{"$f":"SUMPRODUCT(BU154:BU$605, $I154:$I$605) / $I153","v":470.04271793021667},null,{"$f":"-BZ153*Others!$Q$43","v":-7.1852434075961575},null,28.06735706092249,20.882113653326332,20.882113653326332,null,{"$f":"SUMPRODUCT(BZ154:BZ$605, $I154:$I$605) / $I153","v":1107.8766025663911},{"$f":"SUMPRODUCT(CA154:CA$605, $I154:$I$605) / $I153","v":824.26019230939505},{"$f":"SUMPRODUCT(CB154:CB$605, $I154:$I$605) / $I153","v":824.26019230939505},null,41643.449212257205,3949.4492122572074,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB153)+$CB$5","v":821.76610223029002},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB153)+$CB$5","v":615.74439721442582},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB153)+$CB$5","v":240.53349257694526},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB153)+$CB$5","v":240.53349257694526}]
[12.416666666666686,5,13,12.916666666666686,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C154, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60942668929582311,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E154,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},0,0.36499999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E154, Myopia!$A:$A, 0)) * Trend_Factor^(A154)","v":26.22019498477632},0,26.22019498477632,{"$f":"VLOOKUP(C154,Others!$L$10:$M$61,2)","v":0},0,0,3.0416666666666666E-5,2.1850162487313603E-3,0,0.86631785736345801,2.6321713357840996E-5,1.8928898067683284E-3,0,0.86439864584333181,null,0,0,0,0,{"$f":"SUMPRODUCT(AE155:AE$605, $I154:$I$604) / $I154","v":0},null,-47000,{"$f":"IF(E154>Mat_Year,0,  -SUM($AD$5:AD154))","v":-9306},-0.2449498645080683,-88.965820918111433,-102.9769501163494,-89.210770782619505,-3816.7632056666775,{"$f":"SUMPRODUCT(AN155:AN$605, $I155:$I$605) / $I154","v":-3306.5301223968395},null,0,0,0,-2.0586883535003611,0,-2.0586883535003611,-23.606293120137472,0,-23.606293120137472,-1.783478483383538,-4.5305469703642971E-2,-2.0586883535003611,-5.2296589893142828E-2,-1.783478483383538,-4.5305469703642971E-2,-169.43474311384259,{"$f":"(SUMPRODUCT(BE155:BE$605,$I154:$I$604)+SUMPRODUCT(BF155:BF$605,$I155:$I$605)) / $I154","v":-146.78434361731203},null,-1.783478483383538,-89.256076252323155,null,3995.0484450898234,3453.3144660141515,null,{"$f":"Reserve!BX154","v":5248.6044233452349},4536.8865561069424,103.58904518893723,null,17.826525394853114,15.443437284304423,{"$f":"SUMPRODUCT(BU155:BU$605, $I155:$I$605) / $I154","v":456.16417761322759},null,{"$f":"-BZ154*Others!$Q$43","v":-7.1661895008089527},null,27.99292773753497,20.826738236726015,20.826738236726015,null,{"$f":"SUMPRODUCT(BZ155:BZ$605, $I155:$I$605) / $I154","v":1083.5720900927922},{"$f":"SUMPRODUCT(CA155:CA$605, $I155:$I$605) / $I154","v":806.17763502903767},{"$f":"SUMPRODUCT(CB155:CB$605, $I155:$I$605) / $I154","v":806.17763502903767},null,41751.395576654766,4057.3955766547651,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB154)+$CB$5","v":836.19475288686704},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB154)+$CB$5","v":627.10812430242686},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB154)+$CB$5","v":246.91116317553895},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB154)+$CB$5","v":246.91116317553895}]
[12.50000000000002,6,13,13.00000000000002,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C155, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60740447856861224,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E155,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E155, Myopia!$A:$A, 0)) * Trend_Factor^(A155)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C155,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.86439864584333181,2.6698966198739235E-5,1.640423282936189E-3,0,0.86273152359419691,null,0,0,0,0,{"$f":"SUMPRODUCT(AE156:AE$605, $I155:$I$604) / $I155","v":0},null,-47000,{"$f":"IF(E155>Mat_Year,0,  -SUM($AD$5:AD155))","v":-9306},-0.24846057944546732,-77.099894298000891,-89.482272154629655,-77.348354877446354,-3748.4904673340729,{"$f":"SUMPRODUCT(AN156:AN$605, $I156:$I$605) / $I155","v":-3240.1900839202108},null,0,0,0,-2.0609901698928379,0,-2.0609901698928379,-23.632687281437871,0,-23.632687281437871,-1.7815171119517874,-3.9398578773733116E-2,-2.0609901698928379,-4.5579176880008579E-2,-1.7815171119517874,-3.9398578773733116E-2,-168.26285131549798,{"$f":"(SUMPRODUCT(BE156:BE$605,$I155:$I$604)+SUMPRODUCT(BF156:BF$605,$I156:$I$605)) / $I155","v":-145.44618082285433},null,{"$f":"SUM(AE155,BE155)","v":-1.7815171119517874},{"$f":"SUM(AN155,BF155)","v":-77.387753456220082},null,3924.3219612959992,{"$f":"MAX(BN156/(1+H156) - (BJ156 + BK156/(1+H156)),0)","v":3385.6362647430647},null,{"$f":"Reserve!BX155","v":5155.747765143652},4448.0261246897589,88.860431417183463,null,17.467135633156953,15.098568388062677,{"$f":"SUMPRODUCT(BU156:BU$605, $I156:$I$605) / $I155","v":442.58430084810556},null,{"$f":"-BZ155*Others!$Q$43","v":-6.346170684691014},null,24.789729237074273,18.443558552383259,18.443558552383259,null,{"$f":"SUMPRODUCT(BZ156:BZ$605, $I156:$I$605) / $I155","v":1062.3898599466952},{"$f":"SUMPRODUCT(CA156:CA$605, $I156:$I$605) / $I155","v":790.41805580034168},{"$f":"SUMPRODUCT(CB156:CB$605, $I156:$I$605) / $I155","v":790.41805580034168},null,41844.252234856351,4150.252234856348,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB155)+$CB$5","v":848.94091418422136},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB155)+$CB$5","v":637.13068004694446},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB155)+$CB$5","v":252.5143635616605},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB155)+$CB$5","v":252.5143635616605}]
[12.583333333333353,7,13,13.083333333333353,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C156, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60538897797782476,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E156,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E156, Myopia!$A:$A, 0)) * Trend_Factor^(A156)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C156,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.86273152359419691,2.6647473243731889E-5,1.6372594809495331E-3,0,0.86106761664000364,null,0,0,0,0,{"$f":"SUMPRODUCT(AE157:AE$605, $I156:$I$604) / $I156","v":0},null,-47000,{"$f":"IF(E156>Mat_Year,0,  -SUM($AD$5:AD156))","v":-9306},-0.24798138600616895,-76.951195604628055,-89.482272154629655,-77.199176990634228,-3678.7555258350571,{"$f":"SUMPRODUCT(AN157:AN$605, $I157:$I$605) / $I156","v":-3173.77835973425},null,0,0,0,-2.0632945599428063,0,-2.0632945599428063,-23.659110954010842,0,-23.659110954010842,-1.7800692593230754,-3.9366559246408687E-2,-2.0632945599428063,-4.5630138890028017E-2,-1.7800692593230754,-3.9366559246408687E-2,-167.03347875984358,{"$f":"(SUMPRODUCT(BE157:BE$605,$I156:$I$604)+SUMPRODUCT(BF157:BF$605,$I157:$I$605)) / $I156","v":-144.10504762171877},null,-1.7800692593230754,-77.238543549880632,null,3853.2205174580531,3317.8834073559674,null,{"$f":"Reserve!BX156","v":5062.4195158917055},4359.0855069807121,88.940617709046819,null,17.157983499947484,14.802733246713784,{"$f":"SUMPRODUCT(BU157:BU$605, $I157:$I$605) / $I156","v":429.25504821019337},null,{"$f":"-BZ156*Others!$Q$43","v":-6.3295329655185668},null,24.724738146556902,18.395205181038335,18.395205181038335,null,{"$f":"SUMPRODUCT(BZ157:BZ$605, $I157:$I$605) / $I156","v":1041.2020996247459},{"$f":"SUMPRODUCT(CA157:CA$605, $I157:$I$605) / $I156","v":774.65436212081113},{"$f":"SUMPRODUCT(CB157:CB$605, $I157:$I$605) / $I156","v":774.65436212081113},null,41937.580484108294,4243.5804841082945,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB156)+$CB$5","v":861.62238302057585},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB156)+$CB$5","v":647.08639888383323},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB156)+$CB$5","v":258.05866304689175},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB156)+$CB$5","v":258.05866304689175}]
[12.666666666666687,8,13,13.166666666666687,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C157, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60338016525776395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E157,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E157, Myopia!$A:$A, 0)) * Trend_Factor^(A157)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C157,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.86106761664000364,2.6596079600600357E-5,1.6341017808288497E-3,0,0.8594069187795742,null,0,0,0,0,{"$f":"SUMPRODUCT(AE158:AE$605, $I157:$I$604) / $I157","v":0},null,-47000,{"$f":"IF(E157>Mat_Year,0,  -SUM($AD$5:AD157))","v":-9306},-0.24750311676318693,-76.802783698955935,-89.482272154629655,-77.050286815719119,-3608.6532154017905,{"$f":"SUMPRODUCT(AN158:AN$605, $I158:$I$605) / $I157","v":-3107.2944234663055},null,0,0,0,-2.0656015265278693,0,-2.0656015265278693,-23.685564170852899,0,-23.685564170852899,-1.7786225833753058,-3.9334565741599853E-2,-2.0656015265278693,-4.5681157880595229E-2,-1.7786225833753058,-3.9334565741599853E-2,-165.79526411071367,{"$f":"(SUMPRODUCT(BE158:BE$605,$I157:$I$604)+SUMPRODUCT(BF158:BF$605,$I158:$I$605)) / $I157","v":-142.76093291801214},null,-1.7786225833753058,-77.089621381460717,null,3781.7421356109771,3250.0553563843164,null,{"$f":"Reserve!BX157","v":4968.6172966337044},4270.0640814948692,89.021425485842883,null,16.847261306383096,14.506631139998646,{"$f":"SUMPRODUCT(BU158:BU$605, $I158:$I$605) / $I157","v":416.17752105909807},null,{"$f":"-BZ157*Others!$Q$43","v":-6.3129120412174089},null,24.659812661005503,18.346900619788094,18.346900619788094,null,{"$f":"SUMPRODUCT(BZ158:BZ$605, $I158:$I$605) / $I157","v":1020.0087251105535},{"$f":"SUMPRODUCT(CA158:CA$605, $I158:$I$605) / $I157","v":758.8864914822525},{"$f":"SUMPRODUCT(CB158:CB$605, $I158:$I$605) / $I157","v":758.8864914822525},null,42031.382703366296,4337.3827033662956,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB157)+$CB$5","v":874.23943412805625},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB157)+$CB$5","v":656.9756845044983},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB157)+$CB$5","v":263.54465748762414},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB157)+$CB$5","v":263.54465748762414}]
[12.750000000000021,9,13,13.250000000000021,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C158, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60137801821661552,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E158,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E158, Myopia!$A:$A, 0)) * Trend_Factor^(A158)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C158,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.8594069187795742,2.6544785077806806E-5,1.6309501708057764E-3,0,0.85774942382369057,null,0,0,0,0,{"$f":"SUMPRODUCT(AE159:AE$605, $I158:$I$604) / $I158","v":0},null,-47000,{"$f":"IF(E158>Mat_Year,0,  -SUM($AD$5:AD158))","v":-9306},-0.24702576993407013,-76.654658027871491,-89.482272154629655,-76.901683797805561,-3538.1816007070051,{"$f":"SUMPRODUCT(AN159:AN$605, $I159:$I$605) / $I158","v":-3040.737747546189},null,0,0,0,-2.0679110725288474,0,-2.0679110725288474,-23.712046964997448,0,-23.712046964997448,-1.7771770831521814,-3.9302598238157897E-2,-2.0679110725288474,-4.5732233915420063E-2,-1.7771770831521814,-3.9302598238157897E-2,-164.54815814224486,{"$f":"(SUMPRODUCT(BE159:BE$605,$I158:$I$604)+SUMPRODUCT(BF159:BF$605,$I159:$I$605)) / $I158","v":-141.41382557988075},null,-1.7771770831521814,-76.940986396043712,null,3709.884827366735,3182.1515731260688,null,{"$f":"Reserve!BX158","v":4874.3387164441274},4180.9612255514576,89.102855943411669,null,16.534961132279278,14.210259998832155,{"$f":"SUMPRODUCT(BU159:BU$605, $I159:$I$605) / $I158","v":403.35282649022952},null,{"$f":"-BZ158*Others!$Q$43","v":-6.2963078305402709},null,24.594952463047932,18.29864463250766,18.29864463250766,null,{"$f":"SUMPRODUCT(BZ159:BZ$605, $I159:$I$605) / $I158","v":998.80965242538957},{"$f":"SUMPRODUCT(CA159:CA$605, $I159:$I$605) / $I158","v":743.11438140449047},{"$f":"SUMPRODUCT(CB159:CB$605, $I159:$I$605) / $I158","v":743.11438140449047},null,42125.66128355587,4431.6612835558726,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB158)+$CB$5","v":886.79234103398949},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB158)+$CB$5","v":666.7989381912098},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB158)+$CB$5","v":268.97293681333679},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB158)+$CB$5","v":268.97293681333679}]
[12.833333333333355,10,13,13.333333333333355,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C159, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.59938251473620241,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E159,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E159, Myopia!$A:$A, 0)) * Trend_Factor^(A159)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C159,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.85774942382369057,2.649358948418282E-5,1.627804639134648E-3,0,0.85609512559507173,null,0,0,0,0,{"$f":"SUMPRODUCT(AE160:AE$605, $I159:$I$604) / $I159","v":0},null,-47000,{"$f":"IF(E159>Mat_Year,0,  -SUM($AD$5:AD159))","v":-9306},-0.24654934373980533,-76.506818039328465,-89.482272154629669,-76.753367383068266,-3467.3387362279832,{"$f":"SUMPRODUCT(AN160:AN$605, $I160:$I$605) / $I159","v":-2974.107803201116},null,0,0,0,-2.0702232008297812,0,-2.0702232008297812,-23.738559369514817,0,-23.738559369514817,-1.7757327576981812,-3.9270656714951314E-2,-2.0702232008297812,-4.5783367058283626E-2,-1.7757327576981812,-3.9270656714951314E-2,-163.29211136629075,{"$f":"(SUMPRODUCT(BE160:BE$605,$I159:$I$604)+SUMPRODUCT(BF160:BF$605,$I160:$I$605)) / $I159","v":-140.0637144393898},null,-1.7757327576981812,-76.792638039783213,null,3637.6465938593492,3114.1715176405046,null,{"$f":"Reserve!BX159","v":4779.5813723674455},4091.7763152687735,89.184910282684086,null,16.221075017600771,13.913617750147925,{"$f":"SUMPRODUCT(BU160:BU$605, $I160:$I$605) / $I159","v":390.78207735787896},null,{"$f":"-BZ159*Others!$Q$43","v":-6.2797202522497582},null,24.530157235350618,18.250436983100862,18.250436983100862,null,{"$f":"SUMPRODUCT(BZ160:BZ$605, $I160:$I$605) / $I159","v":977.60479762826947},{"$f":"SUMPRODUCT(CA160:CA$605, $I160:$I$605) / $I159","v":727.33796943543314},{"$f":"SUMPRODUCT(CB160:CB$605, $I160:$I$605) / $I159","v":727.33796943543314},null,42220.418627632556,4526.4186276325545,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB159)+$CB$5","v":899.28137606618998},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB159)+$CB$5","v":676.55655883148347},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB159)+$CB$5","v":274.34408508511012},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB159)+$CB$5","v":274.34408508511012}]
[12.916666666666689,11,13,13.416666666666689,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C160, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.59739363277174051,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E160,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E160, Myopia!$A:$A, 0)) * Trend_Factor^(A160)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C160,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.85609512559507173,2.6442492628928683E-5,1.6246651740924522E-3,0,0.85444401792835034,null,0,0,0,0,{"$f":"SUMPRODUCT(AE161:AE$605, $I160:$I$604) / $I160","v":0},null,-47000,{"$f":"IF(E160>Mat_Year,0,  -SUM($AD$5:AD160))","v":-9306},-0.24607383640481031,-76.359263182345259,-89.482272154629655,-76.605337018750063,-3396.1226661928445,{"$f":"SUMPRODUCT(AN161:AN$605, $I161:$I$605) / $I160","v":-2907.4040604506331},null,0,0,0,-2.0725379143179361,0,-2.0725379143179361,-23.765101417512334,0,-23.765101417512334,-1.7742896060585616,-3.9238741150865772E-2,-2.0725379143179361,-4.5834557373038334E-2,-1.7742896060585616,-3.9238741150865772E-2,-162.02707403103693,{"$f":"(SUMPRODUCT(BE161:BE$605,$I160:$I$604)+SUMPRODUCT(BF161:BF$605,$I161:$I$605)) / $I160","v":-138.71058829240255},null,-1.7742896060585616,-76.644575759900931,null,3565.0254256896992,3046.1146487430342,null,{"$f":"Reserve!BX160","v":4684.3428493576639},4002.5087255590993,89.267589709674212,null,15.905594962261214,13.616702316881353,{"$f":"SUMPRODUCT(BU161:BU$605, $I161:$I$605) / $I160","v":378.46639229838939},null,{"$f":"-BZ160*Others!$Q$43","v":-6.2631492251125946},null,24.465426660596073,18.202277435483477,18.202277435483477,null,{"$f":"SUMPRODUCT(BZ161:BZ$605, $I161:$I$605) / $I160","v":956.39407681606531},{"$f":"SUMPRODUCT(CA161:CA$605, $I161:$I$605) / $I160","v":711.55719315115334},{"$f":"SUMPRODUCT(CB161:CB$605, $I161:$I$605) / $I160","v":711.55719315115334},null,42315.657150642335,4621.6571506423361,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB160)+$CB$5","v":911.70681035821076},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB160)+$CB$5","v":686.24894293236775},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB160)+$CB$5","v":279.65868055356179},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB160)+$CB$5","v":279.65868055356179}]
[13.000000000000023,12,13,13.500000000000023,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C161, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.5954113503515952,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E161,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E161, Myopia!$A:$A, 0)) * Trend_Factor^(A161)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C161,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.85444401792835034,2.639149432161266E-5,1.6215317639787868E-3,0,0.85279609467004991,null,0,0,0,0,{"$f":"SUMPRODUCT(AE162:AE$605, $I161:$I$604) / $I161","v":0},null,-47000,{"$f":"IF(E161>Mat_Year,0,  -SUM($AD$5:AD161))","v":-9306},-0.24559924615692741,-76.21199290700298,-89.482272154629655,-76.457592153159908,-3324.5314245265567,{"$f":"SUMPRODUCT(AN162:AN$605, $I162:$I$605) / $I161","v":-2840.6259881015335},null,0,0,0,-2.0748552158838072,0,-2.0748552158838072,-23.791673142134318,0,-23.791673142134318,-1.772847627279355,-3.920685152480409E-2,-2.0748552158838072,-4.5885804923607991E-2,-1.772847627279355,-3.920685152480409E-2,-160.75299611960858,{"$f":"(SUMPRODUCT(BE162:BE$605,$I161:$I$604)+SUMPRODUCT(BF162:BF$605,$I162:$I$605)) / $I161","v":-137.35443589845886},null,-1.772847627279355,-76.496799004684718,null,3492.0193028700287,2977.9804239999908,null,{"$f":"Reserve!BX161","v":4588.6207202175392},3913.1578301235891,89.350895435510211,null,15.588512925921849,13.31951161795269,{"$f":"SUMPRODUCT(BU162:BU$605, $I162:$I$605) / $I161","v":366.406895753421},null,{"$f":"-BZ161*Others!$Q$43","v":-6.2465946679036986},null,24.400760421498823,18.154165753595123,18.154165753595123,null,{"$f":"SUMPRODUCT(BZ162:BZ$605, $I162:$I$605) / $I161","v":935.17740612359819},{"$f":"SUMPRODUCT(CA162:CA$605, $I162:$I$605) / $I161","v":695.77199015595806},{"$f":"SUMPRODUCT(CB162:CB$605, $I162:$I$605) / $I161","v":695.77199015595806},null,42411.379279782457,4717.3792797824608,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB161)+$CB$5","v":924.06891385457925},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB161)+$CB$5","v":695.8764846346528},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB161)+$CB$5","v":284.91729571621397},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB161)+$CB$5","v":284.91729571621397}]
[13.083333333333357,1,14,13.583333333333357,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C162, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.59343564557703843,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E162,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E162, Myopia!$A:$A, 0)) * Trend_Factor^(A162)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C162,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.85279609467004991,2.6340594372170289E-5,1.618404397115815E-3,0,0.85115134967856187,null,0,0,0,0,{"$f":"SUMPRODUCT(AE163:AE$605, $I162:$I$604) / $I162","v":0},null,-47000,{"$f":"IF(E162>Mat_Year,0,  -SUM($AD$5:AD162))","v":-9306},-0.24512557122741671,-76.065006664443302,-89.482272154629655,-76.310132235670721,-3252.5630347966544,{"$f":"SUMPRODUCT(AN163:AN$605, $I163:$I$605) / $I162","v":-2773.7730537427524},null,0,0,0,-2.0771751084211196,0,-2.0771751084211196,-23.818274576562168,0,-23.818274576562168,-1.7714068204073683,-3.9174987815686242E-2,-2.0771751084211196,-4.5937109773987878E-2,-1.7714068204073683,-3.9174987815686242E-2,-159.46982734867095,{"$f":"(SUMPRODUCT(BE163:BE$605,$I162:$I$604)+SUMPRODUCT(BF163:BF$605,$I163:$I$605)) / $I162","v":-135.99524598065369},null,-1.7714068204073683,-76.349307223486406,null,3418.6261947681601,2909.7682997234056,null,{"$f":"Reserve!BX162","v":4492.4125455375042},3823.7230014471506,89.434828676438428,null,15.2698208277892,13.022043568250018,{"$f":"SUMPRODUCT(BU163:BU$605, $I163:$I$605) / $I162","v":354.60471799331032},null,{"$f":"-BZ162*Others!$Q$43","v":-6.230056499403438},null,24.336158200794678,18.106101701391239,18.106101701391239,null,{"$f":"SUMPRODUCT(BZ163:BZ$605, $I163:$I$605) / $I162","v":913.95470172374542},{"$f":"SUMPRODUCT(CA163:CA$605, $I163:$I$605) / $I162","v":679.98229808246731},{"$f":"SUMPRODUCT(CB163:CB$605, $I163:$I$605) / $I162","v":679.98229808246731},null,42507.587454462497,4813.5874544624958,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB162)+$CB$5","v":936.36795531600956},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB162)+$CB$5","v":705.43957572699105},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB162)+$CB$5","v":290.12049737429538},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB162)+$CB$5","v":290.12049737429538}]
[13.166666666666691,2,14,13.666666666666691,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C163, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.5914664966220069,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E163,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E163, Myopia!$A:$A, 0)) * Trend_Factor^(A163)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C163,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.85115134967856187,2.6289792590903681E-5,1.6152830618482229E-3,0,0.84950977682412276,null,0,0,0,0,{"$f":"SUMPRODUCT(AE164:AE$605, $I163:$I$604) / $I163","v":0},null,-47000,{"$f":"IF(E163>Mat_Year,0,  -SUM($AD$5:AD163))","v":-9306},-0.24465280985094964,-75.91830390686647,-89.482272154629641,-76.162956716717417,-3180.2155101586804,{"$f":"SUMPRODUCT(AN164:AN$605, $I164:$I$605) / $I163","v":-2706.844723740257},null,0,0,0,-2.0794975948268344,0,-2.0794975948268344,-23.844905754014363,0,-23.844905754014363,-1.7699671844901832,-3.9143150002449306E-2,-2.0794975948268344,-4.5988471988244808E-2,-1.7699671844901832,-3.9143150002449306E-2,-158.17751716702213,{"$f":"(SUMPRODUCT(BE164:BE$605,$I163:$I$604)+SUMPRODUCT(BF164:BF$605,$I164:$I$605)) / $I163","v":-134.63300722551477},null,-1.7699671844901832,-76.202099866719863,null,3344.844060051415,2841.4777309657702,null,{"$f":"Reserve!BX163","v":4395.7158736342835},3734.2036107933141,89.519390653836581,null,14.949510546411696,12.724296078612211,{"$f":"SUMPRODUCT(BU164:BU$605, $I164:$I$605) / $I163","v":343.06099514052528},null,{"$f":"-BZ163*Others!$Q$43","v":-6.2135346383971193},null,24.271619681238747,18.058085042841626,18.058085042841626,null,{"$f":"SUMPRODUCT(BZ164:BZ$605, $I164:$I$605) / $I163","v":892.72587982754465},{"$f":"SUMPRODUCT(CA164:CA$605, $I164:$I$605) / $I163","v":664.18805459169369},{"$f":"SUMPRODUCT(CB164:CB$605, $I164:$I$605) / $I163","v":664.18805459169369},null,42604.284126365717,4910.2841263657165,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB163)+$CB$5","v":948.6042023245875},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB163)+$CB$5","v":714.9386056599335},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB163)+$CB$5","v":295.26884668898435},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB163)+$CB$5","v":295.26884668898435}]
[13.250000000000025,3,14,13.750000000000025,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C164, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58950388173286106,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E164,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E164, Myopia!$A:$A, 0)) * Trend_Factor^(A164)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C164,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.84950977682412276,2.623908878848081E-5,1.6121677465431757E-3,0,0.84787136998879109,null,0,0,0,0,{"$f":"SUMPRODUCT(AE165:AE$605, $I164:$I$604) / $I164","v":0},null,-47000,{"$f":"IF(E164>Mat_Year,0,  -SUM($AD$5:AD164))","v":-9306},-0.24418096026560243,-75.771884087529259,-89.482272154629669,-76.016065047794868,-3107.4868533013232,{"$f":"SUMPRODUCT(AN165:AN$605, $I165:$I$605) / $I164","v":-2639.8404632319025},null,0,0,0,-2.0818226780011524,0,-2.0818226780011524,-23.871566707746542,0,-23.871566707746542,-1.7685287185761565,-3.9111338064047541E-2,-2.0818226780011524,-4.6039891630517291E-2,-1.7685287185761565,-3.9111338064047541E-2,-156.8760147541787,{"$f":"(SUMPRODUCT(BE165:BE$605,$I164:$I$604)+SUMPRODUCT(BF165:BF$605,$I165:$I$605)) / $I164","v":-133.26770828288014},null,-1.7685287185761565,-76.055176385858914,null,3270.6708466302421,2773.1081715147825,null,{"$f":"Reserve!BX164","v":4298.5282404892005},3644.5990281990862,89.60458259422785,null,14.627573919475333,12.426267055811849,{"$f":"SUMPRODUCT(BU165:BU$605, $I165:$I$605) / $I164","v":331.77686919321434},null,{"$f":"-BZ164*Others!$Q$43","v":-6.1970290036747864},null,24.207144545604635,18.010115541929849,18.010115541929849,null,{"$f":"SUMPRODUCT(BZ165:BZ$605, $I165:$I$605) / $I164","v":871.49085668430484},{"$f":"SUMPRODUCT(CA165:CA$605, $I165:$I$605) / $I164","v":648.38919737312312},{"$f":"SUMPRODUCT(CB165:CB$605, $I165:$I$605) / $I164","v":648.38919737312312},null,42701.471759510801,5007.4717595107995,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB164)+$CB$5","v":960.77792128893589},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB164)+$CB$5","v":724.37396155988199},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB164)+$CB$5","v":300.36289923709853},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB164)+$CB$5","v":300.36289923709853}]
[13.333333333333359,4,14,13.833333333333359,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C165, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58754777922814461,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E165,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E165, Myopia!$A:$A, 0)) * Trend_Factor^(A165)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C165,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.84787136998879109,2.61884827759348E-5,1.6090584395902733E-3,0,0.84623612306642493,null,0,0,0,0,{"$f":"SUMPRODUCT(AE166:AE$605, $I165:$I$604) / $I165","v":0},null,-47000,{"$f":"IF(E165>Mat_Year,0,  -SUM($AD$5:AD165))","v":-9306},-0.24371002071284925,-75.625746660742848,-89.482272154629655,-75.869456681455702,-3034.3750563912945,{"$f":"SUMPRODUCT(AN166:AN$605, $I166:$I$605) / $I165","v":-2572.759736122302},null,0,0,0,-2.0841503608475165,0,-2.0841503608475165,-23.898257471051519,0,-23.898257471051519,-1.7670914217144171,-3.9079551979452232E-2,-2.0841503608475165,-4.6091368765015461E-2,-1.7670914217144171,-3.9079551979452232E-2,-155.56526901895379,{"$f":"(SUMPRODUCT(BE166:BE$605,$I165:$I$604)+SUMPRODUCT(BF166:BF$605,$I166:$I$605)) / $I165","v":-131.89933776577519},null,-1.7670914217144171,-75.908536233435157,null,3196.1044916015426,2704.6590738880764,null,{"$f":"Reserve!BX165","v":4200.847169686167},3554.9086224697862,89.690405729299982,null,14.304002743598266,12.127954402538089,{"$f":"SUMPRODUCT(BU166:BU$605, $I166:$I$605) / $I165","v":320.75348804885175},null,{"$f":"-BZ165*Others!$Q$43","v":-6.1805395140322563},null,24.142732476688501,17.962192962656246,17.962192962656246,null,{"$f":"SUMPRODUCT(BZ166:BZ$605, $I166:$I$605) / $I165","v":850.249548581711},{"$f":"SUMPRODUCT(CA166:CA$605, $I166:$I$605) / $I165","v":632.58566414479344},{"$f":"SUMPRODUCT(CB166:CB$605, $I166:$I$605) / $I165","v":632.58566414479344},null,42799.152830313833,5105.152830313833,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB165)+$CB$5","v":972.8893774493597},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB165)+$CB$5","v":733.74602824296085},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB165)+$CB$5","v":305.40320506623709},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB165)+$CB$5","v":305.40320506623709}]
[13.416666666666693,5,14,13.916666666666693,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C166, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58559816749834503,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E166,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},0,0.371,{"$f":"INDEX(Myopia!$H:$H, MATCH(E166, Myopia!$A:$A, 0)) * Trend_Factor^(A166)","v":22.773501315763465},0,22.773501315763465,{"$f":"VLOOKUP(C166,Others!$L$10:$M$61,2)","v":0},0,0,3.0916666666666668E-5,1.8977917763136221E-3,0,0.84623612306642493,2.6137974364663223E-5,1.6059551294015097E-3,0,0.84460402996265871,null,0,0,0,0,{"$f":"SUMPRODUCT(AE167:AE$605, $I166:$I$604) / $I166","v":0},null,-47000,{"$f":"IF(E166>Mat_Year,0,  -SUM($AD$5:AD166))","v":-9306},-0.24323998943755595,-75.47989108187096,-89.482272154629655,-75.723131071308515,-2960.8781010178805,{"$f":"SUMPRODUCT(AN167:AN$605, $I167:$I$605) / $I166","v":-2505.6020050776497},null,0,0,0,-2.0864806462726162,0,-2.0864806462726162,-23.924978077259333,0,-23.924978077259333,-1.7656552929548675,-3.9047791727651833E-2,-2.0864806462726162,-4.6142903456021331E-2,-1.7656552929548675,-3.9047791727651833E-2,-154.24522859802761,{"$f":"(SUMPRODUCT(BE167:BE$605,$I166:$I$604)+SUMPRODUCT(BF167:BF$605,$I167:$I$605)) / $I166","v":-130.52788425028933},null,-1.7656552929548675,-75.762178863036169,null,3121.1429211917039,2636.1298893279381,null,{"$f":"Reserve!BX166","v":4102.6701723493725},3465.1317611738755,89.776861295910749,null,13.978788774124368,11.829356017379467,{"$f":"SUMPRODUCT(BU167:BU$605, $I167:$I$605) / $I166","v":309.99200552797862},null,{"$f":"-BZ166*Others!$Q$43","v":-6.1640660882685916},null,24.078383157299186,17.914317069030595,17.914317069030595,null,{"$f":"SUMPRODUCT(BZ167:BZ$605, $I167:$I$605) / $I166","v":829.00187184593824},{"$f":"SUMPRODUCT(CA167:CA$605, $I167:$I$605) / $I166","v":616.77739265337846},{"$f":"SUMPRODUCT(CB167:CB$605, $I167:$I$605) / $I166","v":616.77739265337846},null,42897.329827650625,5203.3298276506275,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB166)+$CB$5","v":984.93883488296478},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB166)+$CB$5","v":743.05518822880276},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB166)+$CB$5","v":310.39030874937976},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB166)+$CB$5","v":310.39030874937976}]
[13.500000000000027,6,14,14.000000000000027,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C167, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58365502500565491,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E167,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E167, Myopia!$A:$A, 0)) * Trend_Factor^(A167)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C167,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.84460402996265871,2.6510025298280633E-5,1.5671675122874824E-3,0,0.84301035242507294,null,0,0,0,0,{"$f":"SUMPRODUCT(AE168:AE$605, $I167:$I$604) / $I167","v":0},null,-47000,{"$f":"IF(E167>Mat_Year,0,  -SUM($AD$5:AD167))","v":-9306},-0.24670229542579958,-73.656873077511676,-87.500855727866792,-73.903575372937482,-2888.9753745639955,{"$f":"SUMPRODUCT(AN168:AN$605, $I168:$I$605) / $I167","v":-2440.040243819632},null,0,0,0,-2.0888135371863914,0,-2.0888135371863914,-23.951728559737283,0,-23.951728559737283,-1.7642203313481821,-3.8171331792004708E-2,-2.0888135371863914,-4.5194351954124967E-2,-1.7642203313481821,-3.8171331792004708E-2,-152.91684199832437,{"$f":"(SUMPRODUCT(BE168:BE$605,$I167:$I$604)+SUMPRODUCT(BF168:BF$605,$I168:$I$605)) / $I167","v":-129.15418100094791},null,-1.7642203313481821,-73.941746704729482,null,3047.6427927958689,2569.1944248205791,null,{"$f":"Reserve!BX167","v":4006.3610600295774},3377.403849157623,87.727912016252503,null,13.651923724915772,11.530469794806692,{"$f":"SUMPRODUCT(BU168:BU$605, $I168:$I$605) / $I167","v":299.49358139804013},null,{"$f":"-BZ167*Others!$Q$43","v":-6.0294181823952711},null,23.552414774981528,17.522996592586257,17.522996592586257,null,{"$f":"SUMPRODUCT(BZ168:BZ$605, $I168:$I$605) / $I167","v":808.20942433704499},{"$f":"SUMPRODUCT(CA168:CA$605, $I168:$I$605) / $I167","v":601.30781170676175},{"$f":"SUMPRODUCT(CB168:CB$605, $I168:$I$605) / $I167","v":601.30781170676175},null,42993.63893997042,5299.6389399704221,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB167)+$CB$5","v":996.69608732170332},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB167)+$CB$5","v":752.12405118382344},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB167)+$CB$5","v":315.22988266027414},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB167)+$CB$5","v":315.22988266027414}]
[13.583333333333361,7,14,14.083333333333361,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C168, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58171833028373399,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E168,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E168, Myopia!$A:$A, 0)) * Trend_Factor^(A168)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C168,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.84301035242507294,2.6460003713798529E-5,1.5642104346826346E-3,0,0.84141968198667649,null,0,0,0,0,{"$f":"SUMPRODUCT(AE169:AE$605, $I168:$I$604) / $I168","v":0},null,-47000,{"$f":"IF(E168>Mat_Year,0,  -SUM($AD$5:AD168))","v":-9306},-0.24623679456060912,-73.517890430083824,-87.500855727866778,-73.76412722464444,-2816.5723604399413,{"$f":"SUMPRODUCT(AN169:AN$605, $I169:$I$605) / $I168","v":-2374.3996582051946},null,0,0,0,-2.0911490365020349,0,-2.0911490365020349,-23.978508951889996,0,-23.978508951889996,-1.7628602862349321,-3.8141905346595652E-2,-2.0911490365020349,-4.5244883691965949E-2,-1.7628602862349321,-3.8141905346595652E-2,-151.57263248406687,{"$f":"(SUMPRODUCT(BE169:BE$605,$I168:$I$604)+SUMPRODUCT(BF169:BF$605,$I169:$I$605)) / $I168","v":-127.77729832838926},null,-1.7628602862349321,-73.802269129991032,null,2973.7561529648219,2502.1769565335831,null,{"$f":"Reserve!BX168","v":3909.5681707575868},3289.587606944081,87.816242213541955,null,13.331277352021083,11.238404818803685,{"$f":"SUMPRODUCT(BU169:BU$605, $I169:$I$605) / $I168","v":289.25227020367123},null,{"$f":"-BZ168*Others!$Q$43","v":-6.0133165097266392},null,23.489517616119684,17.476201106393045,17.476201106393045,null,{"$f":"SUMPRODUCT(BZ169:BZ$605, $I169:$I$605) / $I168","v":787.41065041049899},{"$f":"SUMPRODUCT(CA169:CA$605, $I169:$I$605) / $I168","v":585.83352390541143},{"$f":"SUMPRODUCT(CB169:CB$605, $I169:$I$605) / $I168","v":585.83352390541143},null,43090.431829242414,5396.4318292424132,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB168)+$CB$5","v":1008.3930938269814},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB168)+$CB$5","v":761.13199609016215},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB168)+$CB$5","v":320.01834850056366},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB168)+$CB$5","v":320.01834850056366}]
[13.666666666666694,8,14,14.166666666666694,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C169, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57978806193747201,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E169,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E169, Myopia!$A:$A, 0)) * Trend_Factor^(A169)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C169,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.84141968198667649,2.64100765147003E-5,1.5612589367671901E-3,0,0.8398320129733946,null,0,0,0,0,{"$f":"SUMPRODUCT(AE170:AE$605, $I169:$I$604) / $I169","v":0},null,-47000,{"$f":"IF(E169>Mat_Year,0,  -SUM($AD$5:AD169))","v":-9306},-0.24577217204580099,-73.379170028057942,-87.500855727866806,-73.624942200103746,-2743.7909667531849,{"$f":"SUMPRODUCT(AN170:AN$605, $I170:$I$605) / $I169","v":-2308.6797226833805},null,0,0,0,-2.0934871471359964,0,-2.0934871471359964,-24.00531928715942,0,-24.00531928715942,-1.7615012895863646,-3.8112501586161127E-2,-2.0934871471359964,-4.5295471929268014E-2,-1.7615012895863646,-3.8112501586161127E-2,-150.21900162163155,{"$f":"(SUMPRODUCT(BE170:BE$605,$I169:$I$604)+SUMPRODUCT(BF170:BF$605,$I170:$I$605)) / $I169","v":-126.39722457282926},null,-1.7615012895863646,-73.663054701689902,null,2899.4809791006996,2435.0769472562097,null,{"$f":"Reserve!BX169","v":3812.2890906299008},3201.6824210202217,87.905185923859335,null,13.009020348554076,10.946045764638574,{"$f":"SUMPRODUCT(BU170:BU$605, $I170:$I$605) / $I169","v":279.26922202023979},null,{"$f":"-BZ169*Others!$Q$43","v":-5.9972289784887414},null,23.426675697221647,17.429446718732905,17.429446718732905,null,{"$f":"SUMPRODUCT(BZ170:BZ$605, $I170:$I$605) / $I169","v":766.60547376401291},{"$f":"SUMPRODUCT(CA170:CA$605, $I170:$I$605) / $I169","v":570.3544724804259},{"$f":"SUMPRODUCT(CB170:CB$605, $I170:$I$605) / $I169","v":570.3544724804259},null,43187.7109093701,5493.7109093700992,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB169)+$CB$5","v":1020.0301071112815},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB169)+$CB$5","v":770.07938909668542},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB169)+$CB$5","v":324.75622319596118},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB169)+$CB$5","v":324.75622319596118}]
[13.750000000000028,9,14,14.250000000000028,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C170, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.5778641986427524,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E170,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E170, Myopia!$A:$A, 0)) * Trend_Factor^(A170)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C170,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.8398320129733946,2.6360243522890799E-5,1.5583130080128707E-3,0,0.83824733972185883,null,0,0,0,0,{"$f":"SUMPRODUCT(AE171:AE$605, $I170:$I$604) / $I170","v":0},null,-47000,{"$f":"IF(E170>Mat_Year,0,  -SUM($AD$5:AD170))","v":-9306},-0.24530842622402177,-73.240711376604921,-87.500855727866792,-73.486019802828949,-2670.6292160847597,{"$f":"SUMPRODUCT(AN171:AN$605, $I171:$I$605) / $I170","v":-2242.8799104500226},null,0,0,0,-2.0958278720079875,0,-2.0958278720079875,-24.032159599024919,0,-24.032159599024919,-1.7601433405942142,-3.8083120493213184E-2,-2.0958278720079875,-4.534611672920312E-2,-1.7601433405942142,-3.8083120493213184E-2,-148.85589749536521,{"$f":"(SUMPRODUCT(BE171:BE$605,$I170:$I$604)+SUMPRODUCT(BF171:BF$605,$I171:$I$605)) / $I170","v":-125.01394803649384},null,-1.7601433405942142,-73.524102923322161,null,2824.8152380325041,2367.8938584865159,null,{"$f":"Reserve!BX170","v":3714.5213937293861},3113.687676633589,87.994744386632647,null,12.685144677979588,10.653390589766341,{"$f":"SUMPRODUCT(BU171:BU$605, $I171:$I$605) / $I170","v":269.54559279456487},null,{"$f":"-BZ170*Others!$Q$43","v":-5.9811555103955492},null,23.363888712482613,17.382733202087064,17.382733202087064,null,{"$f":"SUMPRODUCT(BZ171:BZ$605, $I171:$I$605) / $I170","v":745.79381814707381},{"$f":"SUMPRODUCT(CA171:CA$605, $I171:$I$605) / $I170","v":554.87060070142309},{"$f":"SUMPRODUCT(CB171:CB$605, $I171:$I$605) / $I170","v":554.87060070142309},null,43285.478606270612,5591.4786062706135,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB170)+$CB$5","v":1031.6073787892424},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB170)+$CB$5","v":778.96659418192303},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB170)+$CB$5","v":329.44401854217244},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB170)+$CB$5","v":329.44401854217244}]
[13.833333333333362,10,14,14.333333333333362,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C171, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57594671914621653,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E171,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E171, Myopia!$A:$A, 0)) * Trend_Factor^(A171)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C171,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.83824733972185883,2.6310504560610951E-5,1.555372637911265E-3,0,0.83666565657938696,null,0,0,0,0,{"$f":"SUMPRODUCT(AE172:AE$605, $I171:$I$604) / $I171","v":0},null,-47000,{"$f":"IF(E171>Mat_Year,0,  -SUM($AD$5:AD171))","v":-9306},-0.2448455554410455,-73.10251398182946,-87.500855727866792,-73.347359537270506,-2597.0851206816656,{"$f":"SUMPRODUCT(AN172:AN$605, $I172:$I$605) / $I171","v":-2176.999693442629},null,0,0,0,-2.0981712140409838,0,-2.0981712140409838,-24.059029921003276,0,-24.059029921003276,-1.7587864384508376,-3.8053762050277357E-2,-2.0981712140409838,-4.5396818155013868E-2,-1.7587864384508376,-3.8053762050277357E-2,-147.48326791530624,{"$f":"(SUMPRODUCT(BE172:BE$605,$I171:$I$604)+SUMPRODUCT(BF172:BF$605,$I172:$I$605)) / $I171","v":-123.62745698349164},null,-1.7587864384508376,-73.385413299320788,null,2749.756885960845,2300.6271504261208,null,{"$f":"Reserve!BX171","v":3616.2626420655456},3025.6027577872783,88.084918846310757,null,12.359642263765851,10.360437247515577,{"$f":"SUMPRODUCT(BU172:BU$605, $I172:$I$605) / $I171","v":260.08254436859062},null,{"$f":"-BZ171*Others!$Q$43","v":-5.9650960271500049},null,23.301156356054705,17.336060328904701,17.336060328904701,null,{"$f":"SUMPRODUCT(BZ172:BZ$605, $I172:$I$605) / $I171","v":724.97560736115827},{"$f":"SUMPRODUCT(CA172:CA$605, $I172:$I$605) / $I171","v":539.38185187670183},{"$f":"SUMPRODUCT(CB172:CB$605, $I172:$I$605) / $I171","v":539.38185187670183},null,43383.737357934457,5689.7373579344548,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB171)+$CB$5","v":1043.125159382422},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB171)+$CB$5","v":787.79397316692689},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB171)+$CB$5","v":334.0822412553739},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB171)+$CB$5","v":334.0822412553739}]
[13.916666666666696,11,14,14.416666666666696,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C172, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57403560226502914,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E172,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E172, Myopia!$A:$A, 0)) * Trend_Factor^(A172)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C172,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.83666565657938696,2.6260859450437077E-5,1.5524378159737894E-3,0,0.8350869579039627,null,0,0,0,0,{"$f":"SUMPRODUCT(AE173:AE$605, $I172:$I$604) / $I172","v":0},null,-47000,{"$f":"IF(E172>Mat_Year,0,  -SUM($AD$5:AD172))","v":-9306},-0.24438355804576745,-72.96457735076811,-87.500855727866792,-73.208960908813879,-2523.1566824028705,{"$f":"SUMPRODUCT(AN173:AN$605, $I173:$I$605) / $I172","v":-2111.0385423352654},null,0,0,0,-2.1005171761612287,0,-2.1005171761612287,-24.085930286648754,0,-24.085930286648754,-1.7574305823492142,-3.8024426239892647E-2,-2.1005171761612287,-4.5447576270013543E-2,-1.7574305823492142,-3.8024426239892647E-2,-146.10106041574826,{"$f":"(SUMPRODUCT(BE173:BE$605,$I172:$I$604)+SUMPRODUCT(BF173:BF$605,$I173:$I$605)) / $I172","v":-122.23773963968671},null,-1.7574305823492142,-73.246985335053765,null,2674.3038684023913,2233.2762819749523,null,{"$f":"Reserve!BX172","v":3517.5103855144889},2937.4270472348894,88.175710552388864,null,12.03250498918567,10.067183687071777,{"$f":"SUMPRODUCT(BU173:BU$605, $I173:$I$605) / $I172","v":250.88124450315593},null,{"$f":"-BZ172*Others!$Q$43","v":-5.9490504504467605},null,23.238478322057659,17.289427871610897,17.289427871610897,null,{"$f":"SUMPRODUCT(BZ173:BZ$605, $I173:$I$605) / $I172","v":704.15076525993777},{"$f":"SUMPRODUCT(CA173:CA$605, $I173:$I$605) / $I172","v":523.88816935339378},{"$f":"SUMPRODUCT(CB173:CB$605, $I173:$I$605) / $I172","v":523.88816935339378},null,43482.489614485508,5788.4896144855111,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB172)+$CB$5","v":1054.5836983240447},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB172)+$CB$5","v":796.56188572805968},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB172)+$CB$5","v":338.67139302219744},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB172)+$CB$5","v":338.67139302219744}]
[14.00000000000003,12,14,14.50000000000003,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C173, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57213082688664429,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E173,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E173, Myopia!$A:$A, 0)) * Trend_Factor^(A173)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C173,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.8350869579039627,2.6211308015280284E-5,1.5495085317316511E-3,0,0.83351123806421579,null,0,0,0,0,{"$f":"SUMPRODUCT(AE174:AE$605, $I173:$I$604) / $I173","v":0},null,-47000,{"$f":"IF(E173>Mat_Year,0,  -SUM($AD$5:AD173))","v":-9306},-0.24392243239019831,-72.826900991387603,-87.500855727866778,-73.070823423777796,-2448.8418926650147,{"$f":"SUMPRODUCT(AN174:AN$605, $I174:$I$605) / $I173","v":-2044.9959265334096},null,0,0,0,-2.1028657612982387,0,-2.1028657612982387,-24.112860729553137,0,-24.112860729553137,-1.7560757714829467,-3.7995113044611548E-2,-2.1028657612982387,-4.5498391137586282E-2,-1.7560757714829467,-3.7995113044611548E-2,-144.70922225379516,{"$f":"(SUMPRODUCT(BE174:BE$605,$I173:$I$604)+SUMPRODUCT(BF174:BF$605,$I174:$I$605)) / $I173","v":-120.84478419257022},null,-1.7560757714829467,-73.108818536822412,null,2598.4541201340335,2165.8407107259809,null,{"$f":"Reserve!BX173","v":3418.2621617586119},2849.1599264754832,88.267120759406225,null,11.703724697116542,9.7736278534605301,{"$f":"SUMPRODUCT(BU174:BU$605, $I174:$I$605) / $I173","v":241.94286690185993},null,{"$f":"-BZ173*Others!$Q$43","v":-5.9330187019677201},null,23.175854304561405,17.242835602593686,17.242835602593686,null,{"$f":"SUMPRODUCT(BZ174:BZ$605, $I174:$I$605) / $I173","v":683.31921574950309},{"$f":"SUMPRODUCT(CA174:CA$605, $I174:$I$605) / $I173","v":508.38949651763011},{"$f":"SUMPRODUCT(CB174:CB$605, $I174:$I$605) / $I173","v":508.38949651763011},null,43581.737838241388,5887.7378382413881,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB173)+$CB$5","v":1065.9832439637225},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB173)+$CB$5","v":805.2706894096998},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB173)+$CB$5","v":343.21197054922163},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB173)+$CB$5","v":343.21197054922163}]
[14.083333333333364,1,15,14.583333333333364,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C174, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.57023237196857191,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E174,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E174, Myopia!$A:$A, 0)) * Trend_Factor^(A174)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C174,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.83351123806421579,2.6161850078385833E-5,1.546584774735811E-3,0,0.83193849143940157,null,0,0,0,0,{"$f":"SUMPRODUCT(AE175:AE$605, $I174:$I$604) / $I174","v":0},null,-47000,{"$f":"IF(E174>Mat_Year,0,  -SUM($AD$5:AD174))","v":-9306},-0.24346217682945856,-72.689484412583113,-87.500855727866778,-72.932946589412566,-2374.1387323878466,{"$f":"SUMPRODUCT(AN175:AN$605, $I175:$I$605) / $I174","v":-1978.8713141688017},null,0,0,0,-2.1052169723848051,0,-2.1052169723848051,-24.139821283345761,0,-24.139821283345761,-1.7547220050462589,-3.7965822446999954E-2,-2.1052169723848051,-4.5549262821187028E-2,-1.7547220050462589,-3.7965822446999954E-2,-143.30770040790955,{"$f":"(SUMPRODUCT(BE175:BE$605,$I174:$I$604)+SUMPRODUCT(BF175:BF$605,$I175:$I$605)) / $I174","v":-119.44857879113241},null,-1.7547220050462589,-72.970912411859572,null,2522.205565136755,2098.3198929599353,null,{"$f":"Reserve!BX174","v":3318.5154962259667},2760.8007757485079,88.359150726975258,null,11.373293189839847,9.4797676875307246,{"$f":"SUMPRODUCT(BU175:BU$605, $I175:$I$605) / $I174","v":233.26859123502365},null,{"$f":"-BZ174*Others!$Q$43","v":-5.9170007033856384},null,23.113283997600149,17.19628329421451,17.19628329421451,null,{"$f":"SUMPRODUCT(BZ175:BZ$605, $I175:$I$605) / $I174","v":662.48088278857347},{"$f":"SUMPRODUCT(CA175:CA$605, $I175:$I$605) / $I174","v":492.88577679469842},{"$f":"SUMPRODUCT(CB175:CB$605, $I175:$I$605) / $I174","v":492.88577679469842},null,43681.484503774031,5987.4845037740333,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB174)+$CB$5","v":1077.3240435721607},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB174)+$CB$5","v":813.92073963687926},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB174)+$CB$5","v":347.70446561198332},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB174)+$CB$5","v":347.70446561198332}]
[14.166666666666698,2,15,14.666666666666698,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C175, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5683402165381457,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E175,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E175, Myopia!$A:$A, 0)) * Trend_Factor^(A175)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C175,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.83193849143940157,2.6112485463332487E-5,1.5436665345569455E-3,0,0.83036871241938126,null,0,0,0,0,{"$f":"SUMPRODUCT(AE176:AE$605, $I175:$I$604) / $I175","v":0},null,-47000,{"$f":"IF(E175>Mat_Year,0,  -SUM($AD$5:AD175))","v":-9306},-0.24300278972177214,-72.552327124176443,-87.500855727866792,-72.795329913898215,-2299.0451719393582,{"$f":"SUMPRODUCT(AN176:AN$605, $I176:$I$605) / $I175","v":-1912.6641720942694},null,0,0,0,-2.1075708123569967,0,-2.1075708123569967,-24.166811981693559,0,-24.166811981693559,-1.7533692822339939,-3.7936554429637233E-2,-2.1075708123569967,-4.5600191384341703E-2,-1.7533692822339939,-3.7936554429637233E-2,-141.89644157645307,{"$f":"(SUMPRODUCT(BE176:BE$605,$I175:$I$604)+SUMPRODUCT(BF176:BF$605,$I176:$I$605)) / $I175","v":-118.04911154573354},null,-1.7533692822339939,-72.833266468327849,null,2445.5561165392078,2030.7132836400042,null,{"$f":"Reserve!BX175","v":3218.2679020293385},2672.3489740287255,88.451801719782452,null,11.041202228838996,9.1856011259376729,{"$f":"SUMPRODUCT(BU176:BU$605, $I176:$I$605) / $I175","v":224.85960316374849},null,{"$f":"-BZ175*Others!$Q$43","v":-5.9009963763605215},null,23.050767095158285,17.149770718797765,17.149770718797765,null,{"$f":"SUMPRODUCT(BZ176:BZ$605, $I176:$I$605) / $I175","v":641.63569038872231},{"$f":"SUMPRODUCT(CA176:CA$605, $I176:$I$605) / $I175","v":477.37695364920916},{"$f":"SUMPRODUCT(CB176:CB$605, $I176:$I$605) / $I175","v":477.37695364920916},null,43781.732097970664,6087.7320979706619,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB175)+$CB$5","v":1088.6063433458396},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB175)+$CB$5","v":822.5123897278404},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB175)+$CB$5","v":352.14936510350185},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB175)+$CB$5","v":352.14936510350185}]
[14.250000000000032,3,15,14.750000000000032,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C176, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5664543396922912,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E176,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E176, Myopia!$A:$A, 0)) * Trend_Factor^(A176)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C176,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.83036871241938126,2.6063213994031911E-5,1.540753800785411E-3,0,0.82880189540460181,null,0,0,0,0,{"$f":"SUMPRODUCT(AE177:AE$605, $I176:$I$604) / $I176","v":0},null,-47000,{"$f":"IF(E176>Mat_Year,0,  -SUM($AD$5:AD176))","v":-9306},-0.24254426942846097,-72.415428636914314,-87.500855727866778,-72.657972906342778,-2223.559171080647,{"$f":"SUMPRODUCT(AN177:AN$605, $I177:$I$605) / $I176","v":-1846.3739658785437},null,0,0,0,-2.1099272841541681,0,-2.1099272841541681,-24.193832858301125,0,-24.193832858301125,-1.7520176022416185,-3.7907308975116169E-2,-2.1099272841541681,-4.5651176890647252E-2,-1.7520176022416185,-3.7907308975116169E-2,-140.47539217621915,{"$f":"(SUMPRODUCT(BE177:BE$605,$I176:$I$604)+SUMPRODUCT(BF177:BF$605,$I177:$I$605)) / $I176","v":-116.64637052797471},null,-1.7520176022416185,-72.695880215317899,null,2368.5036765609939,1963.0203364065196,null,{"$f":"Reserve!BX176","v":3117.5168799050152},2583.8038990211171,88.545075007608375,null,10.707443534596591,8.8911261011261988,{"$f":"SUMPRODUCT(BU177:BU$605, $I177:$I$605) / $I176","v":216.71709436407133},null,{"$f":"-BZ176*Others!$Q$43","v":-5.885005642540813},null,22.98830329117505,17.103297648634239,17.103297648634239,null,{"$f":"SUMPRODUCT(BZ177:BZ$605, $I177:$I$605) / $I176","v":620.78356261459828},{"$f":"SUMPRODUCT(CA177:CA$605, $I177:$I$605) / $I176","v":461.86297058526088},{"$f":"SUMPRODUCT(CB177:CB$605, $I177:$I$605) / $I176","v":461.86297058526088},null,43882.483120094985,6188.4831200949848,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB176)+$CB$5","v":1099.8303884116774},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB176)+$CB$5","v":831.04599090652027},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB176)+$CB$5","v":356.54715108233336},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB176)+$CB$5","v":356.54715108233336}]
[14.333333333333366,4,15,14.833333333333366,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C177, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56457472059729474,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E177,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E177, Myopia!$A:$A, 0)) * Trend_Factor^(A177)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C177,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.82880189540460181,2.6014035494728022E-5,1.5378465630312057E-3,0,0.82723803480607583,null,0,0,0,0,{"$f":"SUMPRODUCT(AE178:AE$605, $I177:$I$604) / $I177","v":0},null,-47000,{"$f":"IF(E177>Mat_Year,0,  -SUM($AD$5:AD177))","v":-9306},-0.24208661431393896,-72.278788462466665,-87.500855727866778,-72.520875076780598,-2147.6786789104826,{"$f":"SUMPRODUCT(AN178:AN$605, $I178:$I$605) / $I177","v":-1780.0001598010592},null,0,0,0,-2.1122863907189586,0,-2.1122863907189586,-24.220883946910721,0,-24.220883946910721,-1.7506669642652182,-3.7878086066042982E-2,-2.1122863907189586,-4.5702219403771734E-2,-1.7506669642652182,-3.7878086066042982E-2,-139.04449834095837,{"$f":"(SUMPRODUCT(BE178:BE$605,$I177:$I$604)+SUMPRODUCT(BF178:BF$605,$I178:$I$605)) / $I177","v":-115.2403437705683},null,-1.7506669642652182,-72.558753162846642,null,2291.0461364556545,1895.2405035716281,null,{"$f":"Reserve!BX177","v":3016.2599181512524},2495.1649271557771,88.638971865339954,null,10.372008786390575,8.5963405413136922,{"$f":"SUMPRODUCT(BU178:BU$605, $I178:$I$605) / $I177","v":208.84226255121771},null,{"$f":"-BZ177*Others!$Q$43","v":-5.869028423562697},null,22.925892279541785,17.056863855979088,17.056863855979088,null,{"$f":"SUMPRODUCT(BZ178:BZ$605, $I178:$I$605) / $I177","v":599.92442358414962},{"$f":"SUMPRODUCT(CA178:CA$605, $I178:$I$605) / $I177","v":446.34377114660708},{"$f":"SUMPRODUCT(CB178:CB$605, $I178:$I$605) / $I177","v":446.34377114660708},null,43983.740081848751,6289.7400818487476,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB177)+$CB$5","v":1110.996422831673},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB177)+$CB$5","v":839.52189231496254},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB177)+$CB$5","v":360.89830082015146},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB177)+$CB$5","v":360.89830082015146}]
[14.4166666666667,5,15,14.9166666666667,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C178, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56270133848857362,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E178,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},0,0.377,{"$f":"INDEX(Myopia!$H:$H, MATCH(E178, Myopia!$A:$A, 0)) * Trend_Factor^(A178)","v":22.266417038050125},0,22.266417038050125,{"$f":"VLOOKUP(C178,Others!$L$10:$M$61,2)","v":0},0,0,3.1416666666666667E-5,1.8555347531708439E-3,0,0.82723803480607583,2.5964949789996371E-5,1.5349448109239314E-3,0,0.82567712504536195,null,0,0,0,0,{"$f":"SUMPRODUCT(AE179:AE$605, $I178:$I$604) / $I178","v":0},null,-47000,{"$f":"IF(E178>Mat_Year,0,  -SUM($AD$5:AD178))","v":-9306},-0.24162982274570624,-72.142406113424769,-87.500855727866778,-72.384035936170477,-2071.4016338095826,{"$f":"SUMPRODUCT(AN179:AN$605, $I179:$I$605) / $I178","v":-1713.5422168467339},null,0,0,0,-2.1146481349972968,0,-2.1146481349972968,-24.247965281302335,0,-24.247965281302335,-1.749317367501497,-3.7848885685037255E-2,-2.1146481349972968,-4.5753318987454356E-2,-1.749317367501497,-3.7848885685037255E-2,-137.60370591989562,{"$f":"(SUMPRODUCT(BE179:BE$605,$I178:$I$604)+SUMPRODUCT(BF179:BF$605,$I179:$I$605)) / $I178","v":-113.83101926720764},null,-1.749317367501497,-72.421884821855514,null,2213.181376453354,1827.3732361139421,null,{"$f":"Reserve!BX178","v":2914.4944925664363},2406.4314335827962,88.733493572980933,null,10.034889622089377,8.3012423704731013,{"$f":"SUMPRODUCT(BU179:BU$605, $I179:$I$605) / $I178","v":201.23631150395201},null,{"$f":"-BZ178*Others!$Q$43","v":-5.8530646410488396},null,22.86353375409703,17.010469113048192,17.010469113048192,null,{"$f":"SUMPRODUCT(BZ179:BZ$605, $I179:$I$605) / $I178","v":579.05819746885459},{"$f":"SUMPRODUCT(CA179:CA$605, $I179:$I$605) / $I178","v":430.81929891682756},{"$f":"SUMPRODUCT(CB179:CB$605, $I179:$I$605) / $I178","v":430.81929891682756},null,44085.505507433561,6391.5055074335633,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB178)+$CB$5","v":1122.104689607527},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB178)+$CB$5","v":847.94044102565204},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB178)+$CB$5","v":365.20328684886135},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB178)+$CB$5","v":365.20328684886135}]
[14.500000000000034,6,15,15.000000000000034,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C179, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56083417267044655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E179,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E179, Myopia!$A:$A, 0)) * Trend_Factor^(A179)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C179,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.82567712504536195,2.646643275255732E-5,1.4986778376823726E-3,0,0.82415198077492702,null,0,0,0,0,{"$f":"SUMPRODUCT(AE180:AE$605, $I179:$I$604) / $I179","v":0},null,-47000,{"$f":"IF(E179>Mat_Year,0,  -SUM($AD$5:AD179))","v":-9306},-0.24629662319529844,-70.437858371071513,-85.607500620031686,-70.684154994266805,-1996.6193184924389,{"$f":"SUMPRODUCT(AN180:AN$605, $I180:$I$605) / $I179","v":-1648.5628987028667},null,0,0,0,-2.1170125199384078,0,-2.1170125199384078,-24.27507689529374,0,-24.27507689529374,-1.7479688111477816,-3.7022994441224595E-2,-2.1170125199384078,-4.4839554491945731E-2,-1.7479688111477816,-3.7022994441224595E-2,-136.15392539745363,{"$f":"(SUMPRODUCT(BE180:BE$605,$I179:$I$604)+SUMPRODUCT(BF180:BF$605,$I180:$I$605)) / $I179","v":-112.41918168581022},null,-1.7479688111477816,-70.721177988708035,null,2136.7200728352018,1760.9820803886778,null,{"$f":"Reserve!BX179","v":2814.541919468862},2319.6102979043276,86.821135678468636,null,9.6960776379460327,8.0058295083159035,{"$f":"SUMPRODUCT(BU180:BU$605, $I180:$I$605) / $I179","v":193.90045108902609},null,{"$f":"-BZ179*Others!$Q$43","v":-5.7236015070537523},null,22.35781838692872,16.63421687987497,16.63421687987497,null,{"$f":"SUMPRODUCT(BZ180:BZ$605, $I180:$I$605) / $I179","v":558.62821751565048},{"$f":"SUMPRODUCT(CA180:CA$605, $I180:$I$605) / $I179","v":415.61939383164361},{"$f":"SUMPRODUCT(CB180:CB$605, $I180:$I$605) / $I179","v":415.61939383164361},null,44185.458080531142,6491.458080531138,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB179)+$CB$5","v":1132.9405300484275},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB179)+$CB$5","v":856.13937752987681},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB179)+$CB$5","v":369.37974779598153},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB179)+$CB$5","v":369.37974779598153}]
[14.583333333333368,7,15,15.083333333333368,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C180, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55897320251590499,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E180,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E180, Myopia!$A:$A, 0)) * Trend_Factor^(A180)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C180,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.82415198077492702,2.6417545448977006E-5,1.4959095644093987E-3,0,0.82262965366506868,null,0,0,0,0,{"$f":"SUMPRODUCT(AE181:AE$605, $I180:$I$604) / $I180","v":0},null,-47000,{"$f":"IF(E180>Mat_Year,0,  -SUM($AD$5:AD180))","v":-9306},-0.24584167794818002,-70.307749527241739,-85.607500620031701,-70.553591205189917,-1921.3662624000076,{"$f":"SUMPRODUCT(AN181:AN$605, $I181:$I$605) / $I180","v":-1583.4978109510844},null,0,0,0,-2.1193795484948126,0,-2.1193795484948126,-24.302218822740514,0,-24.302218822740514,-1.7466908529058702,-3.6995926543568383E-2,-2.1193795484948126,-4.4889689531270857E-2,-1.7466908529058702,-3.6995926543568383E-2,-134.68869285347162,{"$f":"(SUMPRODUCT(BE181:BE$605,$I180:$I$604)+SUMPRODUCT(BF181:BF$605,$I181:$I$605)) / $I180","v":-111.00395300317439},null,-1.7466908529058702,-70.590587131733486,null,2059.8598122554072,1694.5017639542591,null,{"$f":"Reserve!BX180","v":2714.0925594438067},2232.6930221901985,86.917275714129119,null,9.3633011121009897,7.7167831581301076,{"$f":"SUMPRODUCT(BU181:BU$605, $I181:$I$605) / $I180","v":186.82921399787148},null,{"$f":"-BZ180*Others!$Q$43","v":-5.7079759072306864},null,22.296780887619867,16.588804980389181,16.588804980389181,null,{"$f":"SUMPRODUCT(BZ181:BZ$605, $I181:$I$605) / $I180","v":538.19125823593993},{"$f":"SUMPRODUCT(CA181:CA$605, $I181:$I$605) / $I180","v":400.41429612753905},{"$f":"SUMPRODUCT(CB181:CB$605, $I181:$I$605) / $I180","v":400.41429612753905},null,44285.907440556191,6591.9074405561933,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB180)+$CB$5","v":1143.7202027464896},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB180)+$CB$5","v":864.28275357518032},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB180)+$CB$5","v":373.51185686436179},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB180)+$CB$5","v":373.51185686436179}]
[14.666666666666702,8,15,15.166666666666702,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C181, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5571184074663853,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E181,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E181, Myopia!$A:$A, 0)) * Trend_Factor^(A181)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C181,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.82262965366506868,2.6368748447269773E-5,1.4931464045348625E-3,0,0.82111013851208658,null,0,0,0,0,{"$f":"SUMPRODUCT(AE182:AE$605, $I181:$I$604) / $I181","v":0},null,-47000,{"$f":"IF(E181>Mat_Year,0,  -SUM($AD$5:AD181))","v":-9306},-0.24538757305029252,-70.177881013138546,-85.607500620031715,-70.42326858618884,-1845.7229448352832,{"$f":"SUMPRODUCT(AN182:AN$605, $I182:$I$605) / $I181","v":-1518.3464268715197},null,0,0,0,-2.1217492236223325,0,-2.1217492236223325,-24.329391097536078,0,-24.329391097536078,-1.7454138289925678,-3.6968878435534661E-2,-2.1217492236223325,-4.4939880626509041E-2,-1.7454138289925678,-3.6968878435534661E-2,-133.21343387508435,{"$f":"(SUMPRODUCT(BE182:BE$605,$I181:$I$604)+SUMPRODUCT(BF182:BF$605,$I182:$I$605)) / $I181","v":-109.58532097219516},null,-1.7454138289925678,-70.46023746462437,null,1982.5985230113595,1627.9317478437156,null,{"$f":"Reserve!BX181","v":2613.1439596235573},2145.6789986385215,87.014023551676928,null,9.028870641905419,7.4274167291373612,{"$f":"SUMPRODUCT(BU182:BU$605, $I182:$I$605) / $I181","v":180.02380131057654},null,{"$f":"-BZ181*Others!$Q$43","v":-5.6923619807225228},null,22.235788987197353,16.543427006474829,16.543427006474829,null,{"$f":"SUMPRODUCT(BZ182:BZ$605, $I182:$I$605) / $I181","v":517.74725079480652},{"$f":"SUMPRODUCT(CA182:CA$605, $I182:$I$605) / $I181","v":385.20395459133579},{"$f":"SUMPRODUCT(CB182:CB$605, $I182:$I$605) / $I181","v":385.20395459133579},null,44386.856040376442,6692.8560403764423,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB181)+$CB$5","v":1154.44394047592},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB181)+$CB$5","v":872.37090164356346},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB181)+$CB$5","v":377.60006279508025},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB181)+$CB$5","v":377.60006279508025}]
[14.750000000000036,9,15,15.250000000000036,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C182, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55526976703154163,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E182,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E182, Myopia!$A:$A, 0)) * Trend_Factor^(A182)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C182,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.82111013851208658,2.6320041580635093E-5,1.4903883486135825E-3,0,0.81959343012189234,null,0,0,0,0,{"$f":"SUMPRODUCT(AE183:AE$605, $I182:$I$604) / $I182","v":0},null,-47000,{"$f":"IF(E182>Mat_Year,0,  -SUM($AD$5:AD182))","v":-9306},-0.24493430694939017,-70.048252384838378,-85.607500620031701,-70.293186691787767,-1769.6873419068183,{"$f":"SUMPRODUCT(AN183:AN$605, $I183:$I$605) / $I182","v":-1453.108218436194},null,0,0,0,-2.1241215482800957,0,-2.1241215482800957,-24.356593753611758,0,-24.356593753611758,-1.7441377387247772,-3.6941850102655022E-2,-2.1241215482800957,-4.4990127840336298E-2,-1.7441377387247772,-3.6941850102655022E-2,-131.72809375085006,{"$f":"(SUMPRODUCT(BE183:BE$605,$I182:$I$604)+SUMPRODUCT(BF183:BF$605,$I183:$I$605)) / $I182","v":-108.16327330569362},null,-1.7441377387247772,-70.330128541890417,null,1904.9341226535835,1561.271491741888,null,{"$f":"Reserve!BX182","v":2511.6936550606483},2058.5676181665499,87.111380471971643,null,8.6927780611018068,7.1377281978061324,{"$f":"SUMPRODUCT(BU183:BU$605, $I183:$I$605) / $I182","v":173.4854201294757},null,{"$f":"-BZ182*Others!$Q$43","v":-5.6767596516256216},null,22.174842389162585,16.498082737536961,16.498082737536961,null,{"$f":"SUMPRODUCT(BZ183:BZ$605, $I183:$I$605) / $I182","v":497.29612642466225},{"$f":"SUMPRODUCT(CA183:CA$605, $I183:$I$605) / $I182","v":369.98831805994854},{"$f":"SUMPRODUCT(CB183:CB$605, $I183:$I$605) / $I182","v":369.98831805994854},null,44488.306344939352,6794.3063449393521,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB182)+$CB$5","v":1165.1119750087983},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB182)+$CB$5","v":880.40415225891184},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB182)+$CB$5","v":381.64480988453147},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB182)+$CB$5","v":381.64480988453147}]
[14.833333333333369,10,15,15.333333333333369,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C183, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5534272607890196,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E183,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E183, Myopia!$A:$A, 0)) * Trend_Factor^(A183)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C183,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.81959343012189234,2.6271424682580528E-5,1.4876353872178235E-3,0,0.8180795233099919,null,0,0,0,0,{"$f":"SUMPRODUCT(AE184:AE$605, $I183:$I$604) / $I183","v":0},null,-47000,{"$f":"IF(E183>Mat_Year,0,  -SUM($AD$5:AD183))","v":-9306},-0.2444818780960944,-69.918863199237705,-85.607500620031701,-70.163345077333801,-1693.2574192272857,{"$f":"SUMPRODUCT(AN184:AN$605, $I184:$I$605) / $I183","v":-1387.7826563038341},null,0,0,0,-2.1264965254305372,0,-2.1264965254305372,-24.383826824936826,0,-24.383826824936826,-1.7428625814198999,-3.6914841530471663E-2,-2.1264965254305372,-4.5040431235498779E-2,-1.7428625814198999,-3.6914841530471663E-2,-130.23261748255894,{"$f":"(SUMPRODUCT(BE184:BE$605,$I183:$I$604)+SUMPRODUCT(BF184:BF$605,$I184:$I$605)) / $I183","v":-106.7377976762828},null,-1.7428625814198999,-70.200259918864276,null,1826.8645179300058,1494.5204539801173,null,{"$f":"Reserve!BX183","v":2409.7391686684314},1971.3582704056864,87.209347760863466,null,8.3550151632159295,6.8477155363405657,{"$f":"SUMPRODUCT(BU184:BU$605, $I184:$I$605) / $I183","v":167.21528360346326},null,{"$f":"-BZ183*Others!$Q$43","v":-5.6611688440114829},null,22.113940796919856,16.452771952908371,16.452771952908371,null,{"$f":"SUMPRODUCT(BZ184:BZ$605, $I184:$I$605) / $I183","v":476.83781642556954},{"$f":"SUMPRODUCT(CA184:CA$605, $I184:$I$605) / $I183","v":354.76733542062357},{"$f":"SUMPRODUCT(CB184:CB$605, $I184:$I$605) / $I183","v":354.76733542062357},null,44590.260831331572,6896.2608313315686,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB183)+$CB$5","v":1175.7245371193869},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB183)+$CB$5","v":888.3828339985223},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB183)+$CB$5","v":385.646538028029},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB183)+$CB$5","v":385.646538028029}]
[14.916666666666703,11,15,15.416666666666703,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C184, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55159086838423077,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E184,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E184, Myopia!$A:$A, 0)) * Trend_Factor^(A184)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C184,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.8180795233099919,2.6222897586921192E-5,1.4848875109372654E-3,0,0.81656841290146776,null,0,0,0,0,{"$f":"SUMPRODUCT(AE185:AE$605, $I184:$I$604) / $I184","v":0},null,-47000,{"$f":"IF(E184>Mat_Year,0,  -SUM($AD$5:AD184))","v":-9306},-0.24403028494388862,-69.789713014051472,-85.607500620031686,-70.033743298995361,-1616.4311318590489,{"$f":"SUMPRODUCT(AN185:AN$605, $I185:$I$605) / $I184","v":-1322.3692098146814},null,0,0,0,-2.1288741580394062,0,-2.1288741580394062,-24.411090345518517,0,-24.411090345518517,-1.7415883563958376,-3.6887852704537316E-2,-2.1288741580394062,-4.5090790874812714E-2,-1.7415883563958376,-3.6887852704537316E-2,-128.72694978374264,{"$f":"(SUMPRODUCT(BE185:BE$605,$I184:$I$604)+SUMPRODUCT(BF185:BF$605,$I185:$I$605)) / $I184","v":-105.30888171623344},null,-1.7415883563958376,-70.070631151699899,null,1748.387604729927,1427.6780915309153,null,{"$f":"Reserve!BX184","v":2307.278011161357},1884.0503436964843,87.307926709202093,null,8.0155737013589885,6.5573767126638689,{"$f":"SUMPRODUCT(BU185:BU$605, $I185:$I$605) / $I184","v":161.21461095240491},null,{"$f":"-BZ184*Others!$Q$43","v":-5.6455894819251773},null,22.053083913770223,16.407494431845045,16.407494431845045,null,{"$f":"SUMPRODUCT(BZ185:BZ$605, $I185:$I$605) / $I184","v":456.37225216556908},{"$f":"SUMPRODUCT(CA185:CA$605, $I185:$I$605) / $I184","v":339.54095561118345},{"$f":"SUMPRODUCT(CB185:CB$605, $I185:$I$605) / $I184","v":339.54095561118345},null,44692.721988838646,6998.7219888386426,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB184)+$CB$5","v":1186.281856588422},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB184)+$CB$5","v":896.30727350455868},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB184)+$CB$5","v":389.60568276298113},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB184)+$CB$5","v":389.60568276298113}]
[15.000000000000037,12,15,15.500000000000037,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C185, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54976056953012742,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E185,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E185, Myopia!$A:$A, 0)) * Trend_Factor^(A185)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C185,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.81656841290146776,2.6174460127779164E-5,1.48214471037897E-3,0,0.815060093730961,null,0,0,0,0,{"$f":"SUMPRODUCT(AE186:AE$605, $I185:$I$604) / $I185","v":0},null,-47000,{"$f":"IF(E185>Mat_Year,0,  -SUM($AD$5:AD185))","v":-9306},-0.24357952594911289,-69.660801387811588,-85.607500620031701,-69.904380913760704,-1539.2064242594506,{"$f":"SUMPRODUCT(AN186:AN$605, $I186:$I$605) / $I185","v":-1256.8673469852829},null,0,0,0,-2.1312544490757657,0,-2.1312544490757657,-24.438384349402106,0,-24.438384349402106,-1.74031506297099,-3.6860883610415306E-2,-2.1312544490757657,-4.5141206821164619E-2,-1.74031506297099,-3.6860883610415306E-2,-127.21103507817605,{"$f":"(SUMPRODUCT(BE186:BE$605,$I185:$I$604)+SUMPRODUCT(BF186:BF$605,$I186:$I$605)) / $I185","v":-103.87651301733916},null,-1.74031506297099,-69.94124179737112,null,1669.501268027708,1360.7438600026219,null,{"$f":"Reserve!BX185","v":2204.3076809949539},1796.6432250836244,87.407118612859904,null,7.6744453880287971,6.2667096904016635,{"$f":"SUMPRODUCT(BU186:BU$605, $I186:$I$605) / $I185","v":155.48462749164739},null,{"$f":"-BZ185*Others!$Q$43","v":-5.6300214893873797},null,21.992271442919453,16.362249953532071,16.362249953532071,null,{"$f":"SUMPRODUCT(BZ186:BZ$605, $I186:$I$605) / $I185","v":435.89936508100249},{"$f":"SUMPRODUCT(CA186:CA$605, $I186:$I$605) / $I185","v":324.30912762026588},{"$f":"SUMPRODUCT(CB186:CB$605, $I186:$I$605) / $I185","v":324.30912762026588},null,44795.692319005044,7101.6923190050456,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB185)+$CB$5","v":1196.7841622073877},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB185)+$CB$5","v":904.17779549544571},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB185)+$CB$5","v":393.52267531164762},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB185)+$CB$5","v":393.52267531164762}]
[15.083333333333371,1,16,15.583333333333371,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C186, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54793634400697888,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E186,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E186, Myopia!$A:$A, 0)) * Trend_Factor^(A186)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C186,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.815060093730961,2.6126112139582908E-5,1.4794069761673485E-3,0,0.81355456064265408,null,0,0,0,0,{"$f":"SUMPRODUCT(AE187:AE$605, $I186:$I$604) / $I186","v":0},null,-47000,{"$f":"IF(E186>Mat_Year,0,  -SUM($AD$5:AD186))","v":-9306},-0.24312959957095853,-69.532127879865385,-85.607500620031715,-69.775257479436348,-1461.5812302258109,{"$f":"SUMPRODUCT(AN187:AN$605, $I187:$I$605) / $I186","v":-1191.2765345032628},null,0,0,0,-2.1336374015119999,0,-2.1336374015119999,-24.46570887067093,0,-24.46570887067093,-1.7390427004642546,-3.6833934233679498E-2,-2.1336374015119999,-4.5191679137511327E-2,-1.7390427004642546,-3.6833934233679498E-2,-125.6848174983712,{"$f":"(SUMPRODUCT(BE187:BE$605,$I186:$I$604)+SUMPRODUCT(BF187:BF$605,$I187:$I$605)) / $I186","v":-102.44067913078116},null,-1.7390427004642546,-69.812091413670032,null,1590.2033818261596,1293.7172136340439,null,{"$f":"Reserve!BX186","v":2100.8256643055238},1709.1363003108922,87.506924772732191,null,7.3316218949099472,5.9757124288652674,{"$f":"SUMPRODUCT(BU187:BU$605, $I187:$I$605) / $I186","v":150.02656465662596},null,{"$f":"-BZ186*Others!$Q$43","v":-5.6144647903905724},null,21.931503087463174,16.3170382970726,16.3170382970726,null,{"$f":"SUMPRODUCT(BZ187:BZ$605, $I187:$I$605) / $I186","v":415.41908667684828},{"$f":"SUMPRODUCT(CA187:CA$605, $I187:$I$605) / $I186","v":309.07180048757516},{"$f":"SUMPRODUCT(CB187:CB$605, $I187:$I$605) / $I186","v":309.07180048757516},null,44899.174335694479,7205.1743356944762,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB186)+$CB$5","v":1207.2316817827691},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB186)+$CB$5","v":911.99472277718928},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB186)+$CB$5","v":397.39794262347482},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB186)+$CB$5","v":397.39794262347482}]
[15.166666666666705,2,16,15.666666666666705,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C187, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54611817166214782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E187,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E187, Myopia!$A:$A, 0)) * Trend_Factor^(A187)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C187,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.81355456064265408,2.6077853457066742E-5,1.476674298944131E-3,0,0.81205180849025294,null,0,0,0,0,{"$f":"SUMPRODUCT(AE188:AE$605, $I187:$I$604) / $I187","v":0},null,-47000,{"$f":"IF(E187>Mat_Year,0,  -SUM($AD$5:AD187))","v":-9306},-0.24268050427146309,-69.403692050374161,-85.607500620031701,-69.646372554645623,-1383.5534728401483,{"$f":"SUMPRODUCT(AN188:AN$605, $I188:$I$605) / $I187","v":-1125.5962377220851},null,0,0,0,-2.1360230183238165,0,-2.1360230183238165,-24.493063943446426,0,-24.493063943446426,-1.7377712681950284,-3.6807004559914286E-2,-2.1360230183238165,-4.5242207886880013E-2,-1.7377712681950284,-3.6807004559914286E-2,-124.14824088406323,{"$f":"(SUMPRODUCT(BE188:BE$605,$I187:$I$604)+SUMPRODUCT(BF188:BF$605,$I188:$I$605)) / $I187","v":-101.00136756699244},null,-1.7377712681950284,-69.683179559205541,null,1510.4918090996416,1226.5976052890778,null,{"$f":"Reserve!BX187","v":1996.8294348495299},1621.5289538161305,87.607346494761714,null,6.9870948526730512,5.6843828830349743,{"$f":"SUMPRODUCT(BU188:BU$605, $I188:$I$605) / $I187","v":144.84166002757121},null,{"$f":"-BZ187*Others!$Q$43","v":-5.5989193089014053},null,21.870778550396114,16.27185924149471,16.27185924149471,null,{"$f":"SUMPRODUCT(BZ188:BZ$605, $I188:$I$605) / $I187","v":394.93134852705259},{"$f":"SUMPRODUCT(CA188:CA$605, $I188:$I$605) / $I187","v":293.82892330412722},{"$f":"SUMPRODUCT(CB188:CB$605, $I188:$I$605) / $I187","v":293.82892330412722},null,45003.170565150467,7309.1705651504699,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB187)+$CB$5","v":1217.6246421402891},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB187)+$CB$5","v":919.75837625463396},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB187)+$CB$5","v":401.23190741702092},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB187)+$CB$5","v":401.23190741702092}]
[15.250000000000039,3,16,15.750000000000039,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C188, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54430603240986786,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E188,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E188, Myopia!$A:$A, 0)) * Trend_Factor^(A188)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C188,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.81205180849025294,2.6029683915270243E-5,1.4739466693683336E-3,0,0.81055183213696935,null,0,0,0,0,{"$f":"SUMPRODUCT(AE189:AE$605, $I188:$I$604) / $I188","v":0},null,-47000,{"$f":"IF(E188>Mat_Year,0,  -SUM($AD$5:AD188))","v":-9306},-0.24223223851550488,-69.275493460311679,-85.607500620031686,-69.517725698827178,-1305.1210644136095,{"$f":"SUMPRODUCT(AN189:AN$605, $I189:$I$605) / $I188","v":-1059.8259206557955},null,0,0,0,-2.1384113024902498,0,-2.1384113024902498,-24.520449601888192,0,-24.520449601888192,-1.7365007654832048,-3.6780094574714643E-2,-2.1384113024902498,-4.5292793132368371E-2,-1.7365007654832048,-3.6780094574714643E-2,-122.60124878068883,{"$f":"(SUMPRODUCT(BE189:BE$605,$I188:$I$604)+SUMPRODUCT(BF189:BF$605,$I189:$I$605)) / $I188","v":-99.558565795521787},null,-1.7365007654832048,-69.554505793401887,null,1430.3644017368663,1159.3844864513171,null,{"$f":"Reserve!BX188","v":1892.3164539426932},1533.820568726183,87.708385089947569,null,6.6408558507729394,5.3927190035432426,{"$f":"SUMPRODUCT(BU189:BU$605, $I189:$I$605) / $I188","v":139.93115735431422},null,{"$f":"-BZ188*Others!$Q$43","v":-5.5833849688590655},null,21.810097534605724,16.226712565746659,16.226712565746659,null,{"$f":"SUMPRODUCT(BZ189:BZ$605, $I189:$I$605) / $I188","v":374.43608227486567},{"$f":"SUMPRODUCT(CA189:CA$605, $I189:$I$605) / $I188","v":278.58044521250008},{"$f":"SUMPRODUCT(CB189:CB$605, $I189:$I$605) / $I188","v":278.58044521250008},null,45107.683546057306,7413.6835460573066,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB188)+$CB$5","v":1227.9632691291265},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB188)+$CB$5","v":927.46907494265452},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB188)+$CB$5","v":405.02498822146867},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB188)+$CB$5","v":405.02498822146867}]
[15.333333333333373,4,16,15.833333333333373,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C189, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54249990623102151,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E189,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E189, Myopia!$A:$A, 0)) * Trend_Factor^(A189)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C189,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.81055183213696935,2.598160334953769E-5,1.4712240781162263E-3,0,0.80905462645550363,null,0,0,0,0,{"$f":"SUMPRODUCT(AE190:AE$605, $I189:$I$604) / $I189","v":0},null,-47000,{"$f":"IF(E189>Mat_Year,0,  -SUM($AD$5:AD189))","v":-9306},-0.24178480077079775,-69.14753167146263,-85.607500620031701,-69.389316472233432,-1226.2819064306091,{"$f":"SUMPRODUCT(AN190:AN$605, $I190:$I$605) / $I189","v":-993.96504597374587},null,0,0,0,-2.1408022569936649,0,-2.1408022569936649,-24.547865880194017,0,-24.547865880194017,-1.7352311916491743,-3.6753204263686057E-2,-2.1408022569936649,-4.5343434937144642E-2,-1.7352311916491743,-3.6753204263686057E-2,-121.0437844378565,{"$f":"(SUMPRODUCT(BE190:BE$605,$I189:$I$604)+SUMPRODUCT(BF190:BF$605,$I190:$I$605)) / $I189","v":-98.11226124489697},null,-1.7352311916491743,-69.426069676497121,null,1349.8190004834053,1092.0773072186428,null,{"$f":"Reserve!BX189","v":1787.284170398789},1446.0105268518269,87.810041874356102,null,6.2928964372458935,5.1007187366578659,{"$f":"SUMPRODUCT(BU190:BU$605, $I190:$I$605) / $I189","v":135.29630658119157},null,{"$f":"-BZ189*Others!$Q$43","v":-5.5678616941741241},null,21.749459742867671,16.181598048693548,16.181598048693548,null,{"$f":"SUMPRODUCT(BZ190:BZ$605, $I190:$I$605) / $I189","v":353.93321963318397},{"$f":"SUMPRODUCT(CA190:CA$605, $I190:$I$605) / $I189","v":263.326315407089},{"$f":"SUMPRODUCT(CB190:CB$605, $I190:$I$605) / $I189","v":263.326315407089},null,45212.715829601213,7518.7158296012112,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB189)+$CB$5","v":1238.2477876261144},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB189)+$CB$5","v":935.12713597727793},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB189)+$CB$5","v":408.77759941773502},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB189)+$CB$5","v":408.77759941773502}]
[15.416666666666707,5,16,15.916666666666707,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C190, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54069977317291917,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E190,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},0,0.38499999999999995,{"$f":"INDEX(Myopia!$H:$H, MATCH(E190, Myopia!$A:$A, 0)) * Trend_Factor^(A190)","v":21.7814227944273},0,21.7814227944273,{"$f":"VLOOKUP(C190,Others!$L$10:$M$61,2)","v":0},0,0,3.2083333333333332E-5,1.8151185662022751E-3,0,0.80905462645550363,2.5933611595517524E-5,1.4685065158813011E-3,0,0.80756018632802684,null,0,0,0,0,{"$f":"SUMPRODUCT(AE191:AE$605, $I190:$I$604) / $I190","v":0},null,-47000,{"$f":"IF(E190>Mat_Year,0,  -SUM($AD$5:AD190))","v":-9306},-0.24133818950788608,-69.019806246421155,-85.607500620031701,-69.26114443592904,-1147.0338894926858,{"$f":"SUMPRODUCT(AN191:AN$605, $I191:$I$605) / $I190","v":-928.01307499530833},null,0,0,0,-2.143195884819761,0,-2.143195884819761,-24.575312812599922,0,-24.575312812599922,-1.7339625460138244,-3.6726333612444526E-2,-2.143195884819761,-4.539413336444767E-2,-1.7339625460138244,-3.6726333612444526E-2,-119.47579080780902,{"$f":"(SUMPRODUCT(BE191:BE$605,$I190:$I$604)+SUMPRODUCT(BF191:BF$605,$I191:$I$605)) / $I190","v":-96.662441302487821},null,-1.7339625460138244,-69.29787076954149,null,1268.8534348838962,1024.6755162977961,null,{"$f":"Reserve!BX190","v":1681.7300204681387},1358.0982086826864,87.912318169140462,null,5.9432081185058934,4.8083800242651025,{"$f":"SUMPRODUCT(BU191:BU$605, $I191:$I$605) / $I190","v":130.9383638720501},null,{"$f":"-BZ190*Others!$Q$43","v":-5.552349408729663},null,21.688864877850246,16.136515469120582,16.136515469120582,null,{"$f":"SUMPRODUCT(BZ191:BZ$605, $I191:$I$605) / $I190","v":333.42269238489018},{"$f":"SUMPRODUCT(CA191:CA$605, $I191:$I$605) / $I190","v":248.06648313435835},{"$f":"SUMPRODUCT(CB191:CB$605, $I191:$I$605) / $I190","v":248.06648313435835},null,45318.269979531862,7624.2699795318613,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB190)+$CB$5","v":1248.4784215399234},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB190)+$CB$5","v":942.73287462674352},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB190)+$CB$5","v":412.49015127917778},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB190)+$CB$5","v":412.49015127917778}]
[15.500000000000041,6,16,16.000000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C191, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5389056133490786,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E191,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E191, Myopia!$A:$A, 0)) * Trend_Factor^(A191)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C191,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80756018632802684,2.6374306239480083E-5,3.6692342939883855E-4,0,0.8071668885923885,null,0,0,0,0,{"$f":"SUMPRODUCT(AE192:AE$605, $I191:$I$604) / $I191","v":0},null,-47000,{"$f":"IF(E191>Mat_Year,0,  -SUM($AD$5:AD191))","v":-9306},-0.24543929386460164,-17.245401181745411,-21.658869235667499,-17.490840475610014,-1131.323524646426,{"$f":"SUMPRODUCT(AN192:AN$605, $I192:$I$605) / $I191","v":-913.61183636074782},null,0,0,0,-2.1455921889575769,0,-2.1455921889575769,-24.602790433380214,0,-24.602790433380214,-1.7326948278985397,-9.6762217678325255E-3,-2.1455921889575769,-1.1982044102285762E-2,-1.7326948278985397,-9.6762217678325255E-3,-117.93067338825304,{"$f":"(SUMPRODUCT(BE192:BE$605,$I191:$I$604)+SUMPRODUCT(BF192:BF$605,$I192:$I$605)) / $I191","v":-95.236116575207305},null,-1.7326948278985397,-17.500516697377847,null,1249.8629059168627,1008.8479529359553,null,{"$f":"Reserve!BX191","v":1656.1053119620715},1336.7533718377522,21.344836844934207,null,5.5917823591398363,4.5157008038527398,{"$f":"SUMPRODUCT(BU192:BU$605, $I192:$I$605) / $I191","v":126.85859163535162},null,{"$f":"-BZ191*Others!$Q$43","v":-1.696595487618703},null,6.6273261235105583,4.9307306358918552,4.9307306358918552,null,{"$f":"SUMPRODUCT(BZ192:BZ$605, $I192:$I$605) / $I191","v":327.90541890179674},{"$f":"SUMPRODUCT(CA192:CA$605, $I192:$I$605) / $I191","v":243.96163166293684},{"$f":"SUMPRODUCT(CB192:CB$605, $I192:$I$605) / $I191","v":243.96163166293684},null,45343.89468803793,7649.8946880379281,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB191)+$CB$5","v":1251.5968392979057},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB191)+$CB$5","v":945.04748098732466},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB191)+$CB$5","v":413.61559726857126},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB191)+$CB$5","v":413.61559726857126}]
[15.583333333333375,7,16,16.083333333333375,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C192, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53711740693900512,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E192,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E192, Myopia!$A:$A, 0)) * Trend_Factor^(A192)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C192,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.8071668885923885,2.6361461432246353E-5,3.667447304530777E-4,0,0.80677378240050313,null,0,0,0,0,{"$f":"SUMPRODUCT(AE193:AE$605, $I192:$I$604) / $I192","v":0},null,-47000,{"$f":"IF(E192>Mat_Year,0,  -SUM($AD$5:AD192))","v":-9306},-0.24531976008848455,-17.237002331294651,-21.658869235667495,-17.482322091383136,-1113.9842122769212,{"$f":"SUMPRODUCT(AN193:AN$605, $I193:$I$605) / $I192","v":-899.17117056460529},null,0,0,0,-2.1479911723994927,0,-2.1479911723994927,-24.630298776847514,0,-24.630298776847514,-1.7337873513496151,-9.6823229571642803E-3,-2.1479911723994927,-1.1995441208012386E-2,-1.7337873513496151,-9.6823229571642803E-3,-116.21381191190306,{"$f":"(SUMPRODUCT(BE193:BE$605,$I192:$I$604)+SUMPRODUCT(BF193:BF$605,$I193:$I$605)) / $I192","v":-93.803940972391857},null,-1.7337873513496151,-17.4920044143403,null,1230.7974468164596,992.97511153699725,null,{"$f":"Reserve!BX192","v":1630.3948054824828},1315.3597840252351,21.393587812517126,null,5.5064629163283572,4.4446345393221298,{"$f":"SUMPRODUCT(BU193:BU$605, $I193:$I$605) / $I192","v":122.83630301854951},null,{"$f":"-BZ192*Others!$Q$43","v":-1.692782230054231},null,6.6124305861493395,4.9196483560951085,4.9196483560951085,null,{"$f":"SUMPRODUCT(BZ193:BZ$605, $I193:$I$605) / $I192","v":322.38467248823764},{"$f":"SUMPRODUCT(CA193:CA$605, $I193:$I$605) / $I192","v":239.85419633124883},{"$f":"SUMPRODUCT(CB193:CB$605, $I193:$I$605) / $I192","v":239.85419633124883},null,45369.60519451752,7675.6051945175168,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB192)+$CB$5","v":1254.7005934243666},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB192)+$CB$5","v":947.34751443195091},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB192)+$CB$5","v":414.72963025700119},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB192)+$CB$5","v":414.72963025700119}]
[15.666666666666709,8,16,16.166666666666707,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C193, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53533513418797285,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E193,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E193, Myopia!$A:$A, 0)) * Trend_Factor^(A193)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C193,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80677378240050313,2.6348622880687041E-5,3.6656611853722742E-4,0,0.80638086765908523,null,0,0,0,0,{"$f":"SUMPRODUCT(AE194:AE$605, $I193:$I$604) / $I193","v":0},null,-47000,{"$f":"IF(E193>Mat_Year,0,  -SUM($AD$5:AD193))","v":-9306},-0.24520028452767359,-17.22860757124969,-21.658869235667499,-17.473807855777363,-1096.5786959046104,{"$f":"SUMPRODUCT(AN194:AN$605, $I194:$I$605) / $I193","v":-884.69094219477358},null,0,0,0,-2.1503928381412343,0,-2.1503928381412343,-24.657837877352819,0,-24.657837877352819,-1.7348805636741564,-9.688427993504941E-3,-2.1503928381412343,-1.2008853293023047E-2,-1.7348805636741564,-9.688427993504941E-3,-114.48797213647818,{"$f":"(SUMPRODUCT(BE194:BE$605,$I193:$I$604)+SUMPRODUCT(BF194:BF$605,$I194:$I$605)) / $I193","v":-92.365894319909913},null,-1.7348805636741564,-17.483496283770869,null,1211.6567687810707,977.05683651468348,null,{"$f":"Reserve!BX193","v":1604.5982213390803},1293.9173059676325,21.442478057602557,null,5.4208578203603306,4.373405967587451,{"$f":"SUMPRODUCT(BU194:BU$605, $I194:$I$605) / $I193","v":118.87185170707589},null,{"$f":"-BZ193*Others!$Q$43","v":-1.6889618375027156},null,6.5975071777449825,4.9085453402422665,4.9085453402422665,null,{"$f":"SUMPRODUCT(BZ194:BZ$605, $I194:$I$605) / $I193","v":316.86046945294873},{"$f":"SUMPRODUCT(CA194:CA$605, $I194:$I$605) / $I193","v":235.74418927299391},{"$f":"SUMPRODUCT(CB194:CB$605, $I194:$I$605) / $I193","v":235.74418927299391},null,45395.401778660918,7701.4017786609202,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB193)+$CB$5","v":1257.7897241458104},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB193)+$CB$5","v":949.63304545953997},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB193)+$CB$5","v":415.83235572798708},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB193)+$CB$5","v":415.83235572798708}]
[15.750000000000043,9,16,16.250000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C194, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53355877540680652,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E194,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E194, Myopia!$A:$A, 0)) * Trend_Factor^(A194)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C194,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80638086765908523,2.6335790581755512E-5,3.663875936089023E-4,0,0.80598814427489462,null,0,0,0,0,{"$f":"SUMPRODUCT(AE195:AE$605, $I194:$I$604) / $I194","v":0},null,-47000,{"$f":"IF(E194>Mat_Year,0,  -SUM($AD$5:AD194))","v":-9306},-0.2450808671538168,-17.220216899618407,-21.658869235667495,-17.465297766772224,-1079.1067227530341,{"$f":"SUMPRODUCT(AN195:AN$605, $I195:$I$605) / $I194","v":-870.17101539034354},null,0,0,0,-2.1527971891818769,0,-2.1527971891818769,-24.685407769285518,0,-24.685407769285518,-1.7359744653065217,-9.6945368792801662E-3,-2.1527971891818769,-1.2022280374066042E-2,-1.7359744653065217,-9.6945368792801662E-3,-112.75311707229874,{"$f":"(SUMPRODUCT(BE195:BE$605,$I194:$I$604)+SUMPRODUCT(BF195:BF$605,$I195:$I$605)) / $I194","v":-90.921956376026671},null,-1.7359744653065217,-17.474992303651504,null,1192.440581903367,961.09297176637028,null,{"$f":"Reserve!BX194","v":1578.7152789435895},1272.4257980141663,21.491507953466225,null,5.334966140062555,4.3020146249554836,{"$f":"SUMPRODUCT(BU195:BU$605, $I195:$I$605) / $I194","v":114.96559302756872},null,{"$f":"-BZ194*Others!$Q$43","v":-1.6851342872227026},null,6.582555809463682,4.8974215222409789,4.8974215222409789,null,{"$f":"SUMPRODUCT(BZ195:BZ$605, $I195:$I$605) / $I194","v":311.33282624779577},{"$f":"SUMPRODUCT(CA195:CA$605, $I195:$I$605) / $I194","v":231.6316227283601},{"$f":"SUMPRODUCT(CB195:CB$605, $I195:$I$605) / $I194","v":231.6316227283601},null,45421.284721056407,7727.2847210564105,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB194)+$CB$5","v":1260.8642715701778},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB194)+$CB$5","v":951.9041442453547},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB194)+$CB$5","v":416.92387823247941},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB194)+$CB$5","v":416.92387823247941}]
[15.833333333333377,10,16,16.333333333333378,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C195, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53178831097166357,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E195,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E195, Myopia!$A:$A, 0)) * Trend_Factor^(A195)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C195,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80598814427489462,2.6322964532406615E-5,3.6620915562573776E-4,0,0.80559561215473652,null,0,0,0,0,{"$f":"SUMPRODUCT(AE196:AE$605, $I195:$I$604) / $I195","v":0},null,-47000,{"$f":"IF(E195>Mat_Year,0,  -SUM($AD$5:AD195))","v":-9306},-0.24496150793857596,-17.211830314409674,-21.658869235667495,-17.456791822348251,-1061.568039080596,{"$f":"SUMPRODUCT(AN196:AN$605, $I196:$I$605) / $I195","v":-855.61125384010836},null,0,0,0,-2.15520422852385,0,-2.15520422852385,-24.713008487073473,0,-24.713008487073473,-1.7370690566813438,-9.7006496169171653E-3,-2.15520422852385,-1.2035722467908424E-2,-1.7370690566813438,-9.7006496169171653E-3,-111.00920958542409,{"$f":"(SUMPRODUCT(BE196:BE$605,$I195:$I$604)+SUMPRODUCT(BF196:BF$605,$I196:$I$605)) / $I195","v":-89.472106831178806},null,-1.7370690566813438,-17.466492471965168,null,1173.1485951660798,945.08336067128721,null,{"$f":"Reserve!BX195","v":1552.7456968068955},1250.8851201397838,21.540677874382482,null,5.2487869412721926,4.2304600464902746,{"$f":"SUMPRODUCT(BU196:BU$605, $I196:$I$605) / $I195","v":111.11788395457864},null,{"$f":"-BZ195*Others!$Q$43","v":-1.6812995564099189},null,6.567576392226246,4.8862768358163269,4.8862768358163269,null,{"$f":"SUMPRODUCT(BZ196:BZ$605, $I196:$I$605) / $I195","v":305.80175946849636},{"$f":"SUMPRODUCT(CA196:CA$605, $I196:$I$605) / $I195","v":227.51650904456133},{"$f":"SUMPRODUCT(CB196:CB$605, $I196:$I$605) / $I195","v":227.51650904456133},null,45447.254303193105,7753.2543031931045,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB195)+$CB$5","v":1263.9242756871963},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB195)+$CB$5","v":954.16088064247378},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB195)+$CB$5","v":418.00430139691503},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB195)+$CB$5","v":418.00430139691503}]
[15.91666666666671,11,16,16.41666666666671,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C196, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53002372132381792,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E196,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E196, Myopia!$A:$A, 0)) * Trend_Factor^(A196)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C196,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80559561215473652,2.6310144729596675E-5,3.6603080454538983E-4,0,0.80520327120546153,null,0,0,0,0,{"$f":"SUMPRODUCT(AE197:AE$605, $I196:$I$604) / $I196","v":0},null,-47000,{"$f":"IF(E196>Mat_Year,0,  -SUM($AD$5:AD196))","v":-9306},-0.24484220685362665,-17.203447813633321,-21.658869235667495,-17.448290020486947,-1043.9623901768778,{"$f":"SUMPRODUCT(AN197:AN$605, $I197:$I$605) / $I196","v":-841.01152078106372},null,0,0,0,-2.1576139591729384,0,-2.1576139591729384,-24.740640065183023,0,-24.740640065183023,-1.7381643382335279,-9.7067662088446711E-3,-2.1576139591729384,-1.2049179591335986E-2,-1.7381643382335279,-9.7067662088446711E-3,-109.25621239709808,{"$f":"(SUMPRODUCT(BE197:BE$605,$I196:$I$604)+SUMPRODUCT(BF197:BF$605,$I197:$I$605)) / $I196","v":-88.016325307748147},null,-1.7381643382335279,-17.457996786695791,null,1153.7805164377608,929.02784608881177,null,{"$f":"Reserve!BX196","v":1526.6891925361788},1229.2951319441559,21.589988195627939,null,5.1623192868272607,4.1587417660098103,{"$f":"SUMPRODUCT(BU197:BU$605, $I197:$I$605) / $I196","v":107.32908311730128},null,{"$f":"-BZ196*Others!$Q$43","v":-1.6774576221973583},null,6.5525688367084305,4.8751112145110724,4.8751112145110724,null,{"$f":"SUMPRODUCT(BZ197:BZ$605, $I197:$I$605) / $I196","v":300.26728585534386},{"$f":"SUMPRODUCT(CA197:CA$605, $I197:$I$605) / $I196","v":223.3988606763759},{"$f":"SUMPRODUCT(CB197:CB$605, $I197:$I$605) / $I196","v":223.3988606763759},null,45473.310807463822,7779.3108074638212,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB196)+$CB$5","v":1266.9697763687293},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB196)+$CB$5","v":956.40332418325761},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB196)+$CB$5","v":419.07372793120203},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB196)+$CB$5","v":419.07372793120203}]
[16.000000000000043,12,16,16.500000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C197, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52826498696944346,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E197,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E197, Myopia!$A:$A, 0)) * Trend_Factor^(A197)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C197,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80520327120546153,2.629733117028351E-5,3.6585254032553503E-4,0,0.80481112133396571,null,0,0,0,0,{"$f":"SUMPRODUCT(AE198:AE$605, $I197:$I$604) / $I197","v":0},null,-47000,{"$f":"IF(E197>Mat_Year,0,  -SUM($AD$5:AD197))","v":-9306},-0.24472296387065834,-17.195069395300145,-21.658869235667495,-17.439792359170802,-1026.2895203589394,{"$f":"SUMPRODUCT(AN198:AN$605, $I198:$I$605) / $I197","v":-826.37167899690212},null,0,0,0,-2.1600263841382885,0,-2.1600263841382885,-24.768302538119041,0,-24.768302538119041,-1.7392603103982547,-9.712886657492939E-3,-2.1600263841382885,-1.2062651761153275E-2,-1.7392603103982547,-9.712886657492939E-3,-107.49408808319298,{"$f":"(SUMPRODUCT(BE198:BE$605,$I197:$I$604)+SUMPRODUCT(BF198:BF$605,$I198:$I$605)) / $I197","v":-86.554591359835001},null,-1.7392603103982547,-17.449505245828295,null,1134.336052468524,912.92627035673706,null,{"$f":"Reserve!BX197","v":1500.5454828320369},1207.6556926506687,21.639439293487158,null,5.0755622365570918,4.0868593160826787,{"$f":"SUMPRODUCT(BU198:BU$605, $I198:$I$605) / $I197","v":103.5995508063355},null,{"$f":"-BZ197*Others!$Q$43","v":-1.6736084616558815},null,{"$f":"SUM(BJ197,BK197,BR197,BU197)","v":6.5375330533432869},4.8639245916874057,4.8639245916874057,null,{"$f":"SUMPRODUCT(BZ198:BZ$605, $I198:$I$605) / $I197","v":294.72942229393135},{"$f":"SUMPRODUCT(CA198:CA$605, $I198:$I$605) / $I197","v":219.278690186685},{"$f":"SUMPRODUCT(CB198:CB$605, $I198:$I$605) / $I197","v":219.278690186685},null,45499.454517167964,7805.4545171679629,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB197)+$CB$5","v":1270.0008133691288},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB197)+$CB$5","v":958.63154408080686},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB197)+$CB$5","v":420.13225963663945},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB197)+$CB$5","v":420.13225963663945}]
[{"$f":"A197+1/12","v":16.083333333333375},1,17,16.583333333333375,{"$f":"INT(D198+0.001)","v":16},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C198, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5265120884793989,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E198,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Mort","v":0},0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E198, Myopia!$A:$A, 0)) * Trend_Factor^(A198)","v":5.4524147493872981},{"$f":"PAD_Incid","v":0},5.4524147493872981,{"$f":"VLOOKUP(C198,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Laspe","v":0},0,3.266666666666667E-5,4.5436789578227481E-4,0,{"$f":"IF(E198>Mat_Year, 0, AA197)","v":0.80481112133396571},2.6284523851426404E-5,3.6567436292387061E-4,0,0.80441916244719036,null,{"$f":"IF(C198>Prem_Term,0,Ann_Prem)","v":0},{"$f":"IF(Prem_Mode=\"Mth\",AC198/12,\nIF(B198=1, AC198, 0))","v":0},0,0,{"$f":"SUMPRODUCT(AE199:AE$605, $I198:$I$604) / $I198","v":0},null,{"$f":"IF(E198>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E198>Mat_Year,0,  -SUM($AD$5:AD198))","v":-9306},-0.24460377896137411,-17.186695057421918,-21.658869235667499,-17.431298836383291,-1008.5491729676069,{"$f":"SUMPRODUCT(AN199:AN$605, $I199:$I$605) / $I198","v":-811.69159081650344},null,0,0,0,{"$f":"IF(E198>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl)^(A197))","v":-2.1624415064324123},{"$f":"PAD_Exp_Main","v":0},-2.1624415064324123,{"$f":"IF(E198>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl)^(A197))","v":-24.795995940424991},{"$f":"PAD_Exp_Claim","v":0},-24.795995940424991,-1.7403569736109799,-9.7190109652937635E-3,-2.1624415064324123,-1.207613899418364E-2,-1.7403569736109799,-9.7190109652937635E-3,-105.72279907365095,{"$f":"(SUMPRODUCT(BE199:BE$605,$I198:$I$604)+SUMPRODUCT(BF199:BF$605,$I199:$I$605)) / $I198","v":-85.086884473030565},null,-1.7403569736109799,-17.441017847348586,null,1114.8149088857724,896.77847528953396,null,{"$f":"Reserve!BX198","v":1474.3142834856005},{"$f":"BP198*AA198","v":1185.9666611054163},21.689031545252419,null,4.9885148472727527,{"$f":"SUM(BJ198,BQ197)*H198","v":4.0148122280247209},{"$f":"SUMPRODUCT(BU199:BU$605, $I199:$I$605) / $I198","v":99.929648980467334},null,{"$f":"-BZ198*Others!$Q$43","v":-1.6697520517932993},null,6.522468952317575,4.8527169005242756,{"$f":"CA198","v":4.8527169005242756},null,{"$f":"SUMPRODUCT(BZ199:BZ$605, $I199:$I$605) / $I198","v":289.18818581588204},{"$f":"SUMPRODUCT(CA199:CA$605, $I199:$I$605) / $I198","v":215.15601024701624},{"$f":"SUMPRODUCT(CB199:CB$605, $I199:$I$605) / $I198","v":215.15601024701624},null,{"$f":"IF(E199>Mat_Year, 0, MAX(0, -AI198-$BP198))","v":45525.685716514403},{"$f":"IF(E199>Mat_Year, 0, MAX(0, -AJ198-$BP198))","v":7831.6857165143992},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB198)+$CB$5","v":1273.0174263255808},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB198)+$CB$5","v":960.84560923041499},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB198)+$CB$5","v":421.1799974137673},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB198)+$CB$5","v":421.1799974137673}]
[16.166666666666707,{"$f":"IF(B198=12,1,B198+1)","v":2},{"$f":"IF(B198=12,C198+1,C198)","v":17},{"$f":"$D$5+A199","v":16.666666666666707},16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C199, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52476500648901303,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E199,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,{"$f":"IFERROR( K199*(1+L199), 0)","v":0.39200000000000002},{"$f":"INDEX(Myopia!$H:$H, MATCH(E199, Myopia!$A:$A, 0)) * Trend_Factor^(A199)","v":5.4524147493872981},0,{"$f":"IFERROR( N199*(1+O199), 0)","v":5.4524147493872981},{"$f":"VLOOKUP(C199,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q199*(1+R199), 0)","v":0},{"$f":"(M199/1000)/12","v":3.266666666666667E-5},{"$f":"(P199/1000)/12","v":4.5436789578227481E-4},{"$f":"(S199/1000)/12","v":0},0.80441916244719036,{"$f":"W199 * (T199)*(1-U199/2)","v":2.6271722769986144E-5},{"$f":"W199 * (1-T199/2)*(U199)","v":3.6549627229811438E-4},{"$f":"W199 * (1-T199)*(1-U199)*(V199)","v":0},{"$f":"W199-SUM(X199:Z199)","v":0.80402739445212223},null,0,0,{"$f":"AD199*$W199","v":0},{"$f":"IF($W199 = 0, 0, AG199/$W199)","v":0},{"$f":"SUMPRODUCT(AE200:AE$605, $I199:$I$604) / $I199","v":0},null,-47000,{"$f":"IF(E199>Mat_Year,0,  -SUM($AD$5:AD199))","v":-9306},{"$f":"AJ199*X199","v":-0.24448465209749107},{"$f":"AI199*Y199","v":-17.178324798011374},{"$f":"IF($W199 = 0, 0, AN199/$W199)","v":-21.658869235667495},{"$f":"SUM(AK199:AL199)","v":-17.422809450108865},{"$f":"IF($W199 = 0, 0, AP199/$W199)","v":-990.74109036374421},{"$f":"SUMPRODUCT(AN200:AN$605, $I200:$I$605) / $I199","v":-796.97111811241928},null,0,0,0,-2.1648593290711884,0,-2.1648593290711884,-24.823720306682954,0,-24.823720306682954,-1.7414543283074317,-9.7251391346804741E-3,-2.1648593290711884,-1.2089641307269236E-2,-1.7414543283074317,-9.7251391346804741E-3,{"$f":"IF($W199 = 0, 0, BH199/$W199)","v":-103.9423076519235},{"$f":"(SUMPRODUCT(BE200:BE$605,$I199:$I$604)+SUMPRODUCT(BF200:BF$605,$I200:$I$605)) / $I199","v":-83.613184064188488},null,-1.7414543283074317,-17.432534589243545,null,{"$f":"IF($W199 = 0, 0, BN199/$AA199)","v":1095.2167901899074},880.58430217660782,null,{"$f":"Reserve!BX199","v":1447.9953093756421},1164.2278957761921,{"$f":"BQ198-BQ199","v":21.738765329224179},null,{"$f":"IF($W199 = 0, 0, BU199/$W199)","v":4.9011761727574399},3.9426000318956658,{"$f":"SUMPRODUCT(BU200:BU$605, $I200:$I$605) / $I199","v":96.319741273479977},null,{"$f":"-BZ199*Others!$Q$43","v":-1.6658883695536306},null,6.5073764435688695,{"$f":"BZ199+BX199","v":4.8414880740152384},4.8414880740152384,null,{"$f":"SUMPRODUCT(BZ200:BZ$605, $I200:$I$605) / $I199","v":283.64359359958394},{"$f":"SUMPRODUCT(CA200:CA$605, $I200:$I$605) / $I199","v":211.03083363809046},{"$f":"SUMPRODUCT(CB200:CB$605, $I200:$I$605) / $I199","v":211.03083363809046},null,45552.004690624359,7858.0046906243579,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB199)+$CB$5","v":1276.0196547584544},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB199)+$CB$5","v":963.04558821101136},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB199)+$CB$5","v":422.21704127015005},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB199)+$CB$5","v":422.21704127015005}]
[16.250000000000039,3,17,16.750000000000039,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C200, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52302372169787081,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E200,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E200, Myopia!$A:$A, 0)) * Trend_Factor^(A200)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C200,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80402739445212223,2.6258927922924976E-5,3.6531826840600483E-4,0,0.80363581725579325,null,0,0,0,0,{"$f":"SUMPRODUCT(AE201:AE$605, $I200:$I$604) / $I200","v":0},null,-47000,{"$f":"IF(E200>Mat_Year,0,  -SUM($AD$5:AD200))","v":-9306},-0.24436558325073982,-17.169958615082226,-21.658869235667499,-17.414324198332967,-972.86501392451191,{"$f":"SUMPRODUCT(AN201:AN$605, $I201:$I$605) / $I200","v":-782.21012229935297},null,0,0,0,-2.1672798550738683,0,-2.1672798550738683,-24.851475671513686,0,-24.851475671513686,-1.7425523749236154,-9.7312711680879373E-3,-2.1672798550738683,-1.2103158717271056E-2,-1.7425523749236154,-9.7312711680879373E-3,-102.15257595440875,{"$f":"(SUMPRODUCT(BE201:BE$605,$I200:$I$604)+SUMPRODUCT(BF201:BF$605,$I201:$I$605)) / $I200","v":-82.133469481195775},null,-1.7425523749236154,-17.424055469501056,null,1075.541399750022,864.34359178054876,null,{"$f":"Reserve!BX200","v":1421.5882744656697},1142.4392547514713,21.788641024720846,null,4.8135452637568585,3.8702222564957807,{"$f":"SUMPRODUCT(BU201:BU$605, $I201:$I$605) / $I200","v":92.770193000989735},null,{"$f":"-BZ200*Others!$Q$43","v":-1.6620173918187406},null,6.4922554367919556,4.830238044973215,4.830238044973215,null,{"$f":"SUMPRODUCT(BZ201:BZ$605, $I201:$I$605) / $I200","v":278.09566297092215},{"$f":"SUMPRODUCT(CA201:CA$605, $I201:$I$605) / $I200","v":206.90317325036611},{"$f":"SUMPRODUCT(CB201:CB$605, $I201:$I$605) / $I200","v":206.90317325036611},null,45578.41172553433,7884.4117255343299,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB200)+$CB$5","v":1279.0075380716473},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB200)+$CB$5","v":965.23154928660233},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB200)+$CB$5","v":423.24349032809391},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB200)+$CB$5","v":423.24349032809391}]
[16.333333333333371,4,17,16.833333333333371,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C201, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52128821486960031,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E201,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E201, Myopia!$A:$A, 0)) * Trend_Factor^(A201)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C201,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80363581725579325,2.6246139307206642E-5,3.6514035120530092E-4,0,0.80324443076528074,null,0,0,0,0,{"$f":"SUMPRODUCT(AE202:AE$605, $I201:$I$604) / $I201","v":0},null,-47000,{"$f":"IF(E201>Mat_Year,0,  -SUM($AD$5:AD201))","v":-9306},-0.24424657239286501,-17.161596506649143,-21.658869235667499,-17.405843079042008,-954.92068403961105,{"$f":"SUMPRODUCT(AN202:AN$605, $I202:$I$605) / $I201","v":-767.40846433263391},null,0,0,0,-2.1697030874630792,0,-2.1697030874630792,-24.879262069576637,0,-24.879262069576637,-1.7436511138958095,-9.7374070679525446E-3,-2.1697030874630792,-1.2116691241068935E-2,-1.7436511138958095,-9.7374070679525446E-3,-100.35356596988642,{"$f":"(SUMPRODUCT(BE202:BE$605,$I201:$I$604)+SUMPRODUCT(BF202:BF$605,$I202:$I$605)) / $I201","v":-80.64772000274283},null,-1.7436511138958095,-17.41558048610996,null,1055.788439799579,848.05618433537677,null,{"$f":"Reserve!BX201","v":1395.0928918010161},1120.6005957393966,21.838659012074686,null,4.7256211679695452,3.7976784293624815,{"$f":"SUMPRODUCT(BU202:BU$605, $I202:$I$605) / $I201","v":89.281371167308137},null,{"$f":"-BZ201*Others!$Q$43","v":-1.6581390954064381},null,6.4771058414313991,4.8189667460249606,4.8189667460249606,null,{"$f":"SUMPRODUCT(BZ202:BZ$605, $I202:$I$605) / $I201","v":272.54441140401951},{"$f":"SUMPRODUCT(CA202:CA$605, $I202:$I$605) / $I201","v":202.77304208459049},{"$f":"SUMPRODUCT(CB202:CB$605, $I202:$I$605) / $I201","v":202.77304208459049},null,45604.907108198982,7910.9071081989841,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB201)+$CB$5","v":1281.9811155529324},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB201)+$CB$5","v":967.40356040770212},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB201)+$CB$5","v":424.25944283229865},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB201)+$CB$5","v":424.25944283229865}]
[16.416666666666703,5,17,16.916666666666703,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C202, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},{"$f":"(1+G202)^(1/12) - 1","v":3.329265421250005E-3},{"$f":"I201/(1+H202)","v":0.51955846683165996},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E202,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},0,0.39200000000000002,{"$f":"INDEX(Myopia!$H:$H, MATCH(E202, Myopia!$A:$A, 0)) * Trend_Factor^(A202)","v":5.4524147493872981},0,5.4524147493872981,{"$f":"VLOOKUP(C202,Others!$L$10:$M$61,2)","v":0},0,0,3.266666666666667E-5,4.5436789578227481E-4,0,0.80324443076528074,2.6233356919796349E-5,3.6496252065378222E-4,0,0.80285323488770721,null,0,0,0,0,{"$f":"SUMPRODUCT(AE203:AE$605, $I202:$I$604) / $I202","v":0},null,-47000,{"$f":"IF(E202>Mat_Year,0,  -SUM($AD$5:AD202))","v":-9306},-0.24412761949562481,-17.153238470727764,-21.658869235667495,-17.39736609022339,-936.90784010751281,{"$f":"SUMPRODUCT(AN203:AN$605, $I203:$I$605) / $I202","v":-752.56600470668775},null,0,0,0,-2.1721290292648274,0,-2.1721290292648274,-24.90707953557002,0,-24.90707953557002,-1.7447505456605681,-9.7435468367122347E-3,-2.1721290292648274,-1.2130238895561586E-2,-1.7447505456605681,-9.7435468367122347E-3,-98.545239538951023,{"$f":"(SUMPRODUCT(BE203:BE$605,$I202:$I$604)+SUMPRODUCT(BF203:BF$605,$I203:$I$605)) / $I202","v":-79.155914838092954},null,-1.7447505456605681,-17.407109637060103,null,1035.9576114320712,831.72191954478069,null,{"$f":"Reserve!BX202","v":1368.5088735059187},1098.7117760667588,21.888819672637737,null,4.6374029300371733,3.7249680767669542,{"$f":"SUMPRODUCT(BU203:BU$605, $I203:$I$605) / $I202","v":85.853644472330302},null,{"$f":"-BZ202*Others!$Q$43","v":-1.6542534570711092},null,6.4619275666840199,4.8076741096129112,4.8076741096129112,null,{"$f":"SUMPRODUCT(BZ203:BZ$605, $I203:$I$605) / $I202","v":266.9898565219778},{"$f":"SUMPRODUCT(CA203:CA$605, $I203:$I$605) / $I202","v":198.64045325235151},{"$f":"SUMPRODUCT(CB203:CB$605, $I203:$I$605) / $I202","v":198.64045325235151},null,45631.491126494082,7937.4911264940811,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB202)+$CB$5","v":1284.9404263743004},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB202)+$CB$5","v":969.56168921275935},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB202)+$CB$5","v":425.26499615744387},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB202)+$CB$5","v":425.26499615744387}]
[16.500000000000036,6,17,17.000000000000036,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C203, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51783445847512699,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E203,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E203, Myopia!$A:$A, 0)) * Trend_Factor^(A203)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C203,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80285323488770721,2.6822616939799362E-5,3.6280646857230598E-4,0,0.80246360580219511,null,0,0,0,0,{"$f":"SUMPRODUCT(AE204:AE$605, $I203:$I$604) / $I203","v":0},null,-47000,{"$f":"IF(E203>Mat_Year,0,  -SUM($AD$5:AD203))","v":-9306},-0.24961127324177287,-17.05190402289838,-21.550034980627643,-17.301515296140153,-918.9350547867142,{"$f":"SUMPRODUCT(AN204:AN$605, $I204:$I$605) / $I203","v":-737.76998138722593},null,0,0,0,-2.1745576835085045,0,-2.1745576835085045,-24.934928104230845,0,-24.934928104230845,-1.7458506706547219,-9.7153732345615588E-3,-2.1745576835085045,-1.2101057593571782E-2,-1.7458506706547219,-9.7153732345615588E-3,-96.727601097546682,{"$f":"(SUMPRODUCT(BE204:BE$605,$I203:$I$604)+SUMPRODUCT(BF204:BF$605,$I204:$I$605)) / $I203","v":-77.658067444093092},null,-1.7458506706547219,-17.311230669374716,null,1016.1558018773496,815.42804883131896,null,{"$f":"Reserve!BX203","v":1341.9754851449923},1076.8864867076006,21.825289359158205,null,4.5488895915348326,3.6520907237107618,{"$f":"SUMPRODUCT(BU204:BU$605, $I204:$I$605) / $I203","v":82.487383318449574},null,{"$f":"-BZ203*Others!$Q$43","v":-1.6435964781669195},null,6.4202987428395293,4.7767022646726094,4.7767022646726094,null,{"$f":"SUMPRODUCT(BZ204:BZ$605, $I204:$I$605) / $I203","v":261.45843787628149},{"$f":"SUMPRODUCT(CA204:CA$605, $I204:$I$605) / $I203","v":194.52507777995339},{"$f":"SUMPRODUCT(CB204:CB$605, $I204:$I$605) / $I203","v":194.52507777995339},null,45658.024514855009,7964.0245148550075,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB203)+$CB$5","v":1287.8734392168853},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB203)+$CB$5","v":971.69721459445486},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB203)+$CB$5","v":426.25616779715824},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB203)+$CB$5","v":426.25616779715824}]
[16.583333333333368,7,17,17.083333333333368,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C204, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51611617075448613,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E204,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E204, Myopia!$A:$A, 0)) * Trend_Factor^(A204)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C204,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80246360580219511,2.6809599776443521E-5,3.6263039659996415E-4,0,0.8020741658058187,null,0,0,0,0,{"$f":"SUMPRODUCT(AE205:AE$605, $I204:$I$604) / $I204","v":0},null,-47000,{"$f":"IF(E204>Mat_Year,0,  -SUM($AD$5:AD204))","v":-9306},-0.24949013551958341,-17.043628640198314,-21.550034980627643,-17.293118775717897,-900.8920647269548,{"$f":"SUMPRODUCT(AN205:AN$605, $I205:$I$605) / $I204","v":-722.93309469937674},null,0,0,0,-2.1769890532268859,0,{"$f":"AU204*(1+AV204)","v":-2.1769890532268859},-24.962807810334954,0,{"$f":"AX204*(1+AY204)","v":-24.962807810334954},{"$f":"AW204*$W204","v":-1.7469544854443537},{"$f":"AZ204*SUM(X204:Y204)","v":-9.7215157832018055E-3},{"$f":"IF($W204 = 0, 0, BE204/$W204)","v":-2.1769890532268859},{"$f":"IF($W204 = 0, 0, BF204/$W204)","v":-1.2114587768106371E-2},{"$f":"SUM(AT204,BA204)","v":-1.7469544854443537},{"$f":"SUM(BB204)","v":-9.7215157832018055E-3},-94.900403128187619,{"$f":"(SUMPRODUCT(BE205:BE$605,$I204:$I$604)+SUMPRODUCT(BF205:BF$605,$I205:$I$605)) / $I204","v":-76.154119686327348},null,-1.7469544854443537,-17.302840291501099,null,996.27596605469307,799.0872143857041,null,{"$f":"Reserve!BX204","v":1315.3533831248956},1055.0109675097619,21.875519197838685,null,4.4605448044810743,3.5794248676461304,{"$f":"SUMPRODUCT(BU205:BU$605, $I205:$I$605) / $I204","v":79.182580843774943},null,{"$f":"-BZ204*Others!$Q$43","v":-1.6397182178660765},null,6.4051492885393611,4.7654310706732845,4.7654310706732845,null,{"$f":"SUMPRODUCT(BZ205:BZ$605, $I205:$I$605) / $I204","v":255.9237531240577},{"$f":"SUMPRODUCT(CA205:CA$605, $I205:$I$605) / $I204","v":190.40727232429887},{"$f":"SUMPRODUCT(CB205:CB$605, $I205:$I$605) / $I204","v":190.40727232429887},null,45684.646616875107,7990.6466168751049,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB204)+$CB$5","v":1290.7923324904914},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB204)+$CB$5","v":973.81905630563369},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB204)+$CB$5","v":427.23717793752735},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB204)+$CB$5","v":427.23717793752735}]
[16.6666666666667,8,17,17.1666666666667,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C205, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5144035846874192,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E205,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E205, Myopia!$A:$A, 0)) * Trend_Factor^(A205)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C205,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.8020741658058187,2.6796588930388573E-5,3.6245441007631775E-4,0,0.80168491480681203,null,0,0,0,0,{"$f":"SUMPRODUCT(AE206:AE$605, $I205:$I$604) / $I205","v":0},null,-47000,{"$f":"IF(E205>Mat_Year,0,  -SUM($AD$5:AD205))","v":-9306},-0.24936905658619607,-17.035357273586936,-21.550034980627647,-17.284726330173132,-882.78021498411294,{"$f":"SUMPRODUCT(AN206:AN$605, $I206:$I$605) / $I205","v":-708.05520452326368},null,0,0,0,-2.1794231414561409,0,-2.1794231414561409,-24.990718688697079,0,-24.990718688697079,-1.748058998121331,-9.727662215470903E-3,-2.1794231414561409,-1.2128133070709025E-2,-1.748058998121331,-9.727662215470903E-3,-93.06377606113108,{"$f":"(SUMPRODUCT(BE206:BE$605,$I205:$I$604)+SUMPRODUCT(BF206:BF$605,$I206:$I$605)) / $I205","v":-74.64405055097123},null,-1.748058998121331,-17.294453992388604,null,976.31780343883315,782.69925507423477,null,{"$f":"Reserve!BX205","v":1288.6422785685334},1033.0850753106708,21.925892199091095,null,4.3719046570588027,3.5065917807930131,{"$f":"SUMPRODUCT(BU206:BU$605, $I206:$I$605) / $I205","v":75.939608891350446},null,{"$f":"-BZ205*Others!$Q$43","v":-1.6358325732797885},null,6.3899709893741736,4.7541384160943849,4.7541384160943849,null,{"$f":"SUMPRODUCT(BZ206:BZ$605, $I206:$I$605) / $I205","v":250.38582023643599},{"$f":"SUMPRODUCT(CA206:CA$605, $I206:$I$605) / $I205","v":186.28705025590833},{"$f":"SUMPRODUCT(CB206:CB$605, $I206:$I$605) / $I205","v":186.28705025590833},null,45711.357721431465,8017.3577214314664,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB205)+$CB$5","v":1293.6971448042036},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB205)+$CB$5","v":975.92728071570195},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB205)+$CB$5","v":428.20812093973154},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB205)+$CB$5","v":428.20812093973154}]
[16.750000000000032,9,17,17.250000000000032,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C206, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51269668135459567,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E206,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E206, Myopia!$A:$A, 0)) * Trend_Factor^(A206)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C206,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80168491480681203,2.6783584398568695E-5,3.6227850895989816E-4,0,0.8012958527134536,null,0,0,0,0,{"$f":"SUMPRODUCT(AE207:AE$605, $I206:$I$604) / $I206","v":0},null,-47000,{"$f":"IF(E206>Mat_Year,0,  -SUM($AD$5:AD206))","v":-9306},-0.24924803641308027,-17.027089921115213,-21.550034980627647,-17.276337957528295,-864.5992427605064,{"$f":"SUMPRODUCT(AN207:AN$605, $I207:$I$605) / $I206","v":-693.13617027449072},null,0,0,0,-2.1818599512358321,0,-2.1818599512358321,-25.018660774170872,0,-25.018660774170872,-1.7491642091268931,-9.7338125338242813E-3,-2.1818599512358321,-1.2141693518294416E-2,-1.7491642091268931,-9.7338125338242813E-3,-91.217681165195089,{"$f":"(SUMPRODUCT(BE207:BE$605,$I206:$I$604)+SUMPRODUCT(BF207:BF$605,$I207:$I$605)) / $I206","v":-73.127838953794367},null,-1.7491642091268931,-17.286071770062119,null,956.28101235450151,766.26400922828498,null,{"$f":"Reserve!BX206","v":1261.8418816722001},1011.1086665640744,21.976408746596462,null,4.2829681875093746,3.4335909865237393,{"$f":"SUMPRODUCT(BU207:BU$605, $I207:$I$605) / $I206","v":72.758841018811935},null,{"$f":"-BZ206*Others!$Q$43","v":-1.631939521006385},null,6.374763753931191,4.7428242329248063,4.7428242329248063,null,{"$f":"SUMPRODUCT(BZ207:BZ$605, $I207:$I$605) / $I206","v":244.84465733578932},{"$f":"SUMPRODUCT(CA207:CA$605, $I207:$I$605) / $I206","v":182.16442505782723},{"$f":"SUMPRODUCT(CB207:CB$605, $I207:$I$605) / $I206","v":182.16442505782723},null,45738.158118327803,8044.1581183277995,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB206)+$CB$5","v":1296.5879146534019},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB206)+$CB$5","v":978.02195388933228},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB206)+$CB$5","v":429.16909032880494},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB206)+$CB$5","v":429.16909032880494}]
[16.833333333333364,10,17,17.333333333333364,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C207, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51099544189946344,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E207,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E207, Myopia!$A:$A, 0)) * Trend_Factor^(A207)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C207,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.8012958527134536,2.6770586177919551E-5,3.621026932092567E-4,0,0.80090697943406641,null,0,0,0,0,{"$f":"SUMPRODUCT(AE208:AE$605, $I207:$I$604) / $I207","v":0},null,-47000,{"$f":"IF(E207>Mat_Year,0,  -SUM($AD$5:AD207))","v":-9306},-0.24912707497171935,-17.018826580835064,-21.550034980627647,-17.267953655806785,-846.34888425550685,{"$f":"SUMPRODUCT(AN208:AN$605, $I208:$I$605) / $I207","v":-678.17585090259638},null,0,0,0,-2.1842994856089217,0,-2.1842994856089217,-25.046634101648966,0,-25.046634101648966,-1.7502701189025591,-9.7399667407189142E-3,-2.1842994856089217,-1.2155269127796126E-2,-1.7502701189025591,-9.7399667407189142E-3,-89.362079558313098,{"$f":"(SUMPRODUCT(BE208:BE$605,$I207:$I$604)+SUMPRODUCT(BF208:BF$605,$I208:$I$605)) / $I207","v":-71.60546373992598},null,-1.7502701189025591,-17.277693622547503,null,936.16528997203852,749.78131464252226,null,{"$f":"Reserve!BX207","v":1234.9519017026341},989.08159733901277,22.027069225061609,null,4.1937344309892044,3.3604220069332644,{"$f":"SUMPRODUCT(BU208:BU$605, $I208:$I$605) / $I207","v":69.640652505372842},null,{"$f":"-BZ207*Others!$Q$43","v":-1.6280390375794718},null,6.3595274905448118,4.7314884529653405,4.7314884529653405,null,{"$f":"SUMPRODUCT(BZ208:BZ$605, $I208:$I$605) / $I207","v":239.30028269649037},{"$f":"SUMPRODUCT(CA208:CA$605, $I208:$I$605) / $I207","v":178.03941032618877},{"$f":"SUMPRODUCT(CB208:CB$605, $I208:$I$605) / $I207","v":178.03941032618877},null,45765.048098297368,8071.0480982973659,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB207)+$CB$5","v":1299.464680420095},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB207)+$CB$5","v":980.10314158784809},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB207)+$CB$5","v":430.12017880086864},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB207)+$CB$5","v":430.12017880086864}]
[16.916666666666696,11,17,17.416666666666696,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C208, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50929984752804047,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E208,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E208, Myopia!$A:$A, 0)) * Trend_Factor^(A208)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C208,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80090697943406641,2.6757594265378295E-5,3.6192696278296483E-4,0,0.80051829487701809,null,0,0,0,0,{"$f":"SUMPRODUCT(AE209:AE$605, $I208:$I$604) / $I208","v":0},null,-47000,{"$f":"IF(E208>Mat_Year,0,  -SUM($AD$5:AD208))","v":-9306},-0.24900617223361041,-17.010567250799348,-21.550034980627647,-17.259573423032958,-828.02887466171114,{"$f":"SUMPRODUCT(AN209:AN$605, $I209:$I$605) / $I208","v":-663.1741048895002},null,0,0,0,-2.1867417476217725,0,-2.1867417476217725,-25.074638706062988,0,-25.074638706062988,-1.7513767278901253,-9.7461248386133317E-3,-2.1867417476217725,-1.2168859916166667E-2,-1.7513767278901253,-9.7461248386133317E-3,-87.496932206954725,{"$f":"(SUMPRODUCT(BE209:BE$605,$I208:$I$604)+SUMPRODUCT(BF209:BF$605,$I209:$I$605)) / $I208","v":-70.076903683619392},null,-1.7513767278901253,-17.269319547871572,null,915.97033230298291,733.25100857311952,null,{"$f":"Reserve!BX208","v":1207.972046994063},967.0037233187885,22.077874020224272,null,4.1042024195599538,3.2870843628357496,{"$f":"SUMPRODUCT(BU209:BU$605, $I209:$I$605) / $I208","v":66.585420358836501},null,{"$f":"-BZ208*Others!$Q$43","v":-1.6241310994683709},null,6.3442621072983236,4.720131007829953,4.720131007829953,null,{"$f":"SUMPRODUCT(BZ209:BZ$605, $I209:$I$605) / $I208","v":233.75271474566881},{"$f":"SUMPRODUCT(CA209:CA$605, $I209:$I$605) / $I208","v":173.91201977077753},{"$f":"SUMPRODUCT(CB209:CB$605, $I209:$I$605) / $I208","v":173.91201977077753},null,45792.027953005934,8098.027953005937,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB208)+$CB$5","v":1302.3274803732597},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB208)+$CB$5","v":982.17090927060281},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB208)+$CB$5","v":431.06147823029755},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB208)+$CB$5","v":431.06147823029755}]
[17.000000000000028,12,17,17.500000000000028,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C209, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50760987950870728,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E209,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E209, Myopia!$A:$A, 0)) * Trend_Factor^(A209)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C209,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80051829487701809,2.6744608657883568E-5,3.6175131763961432E-4,0,0.80012979895072056,null,0,0,0,0,{"$f":"SUMPRODUCT(AE210:AE$605, $I209:$I$604) / $I209","v":0},null,-47000,{"$f":"IF(E209>Mat_Year,0,  -SUM($AD$5:AD209))","v":-9306},-0.24888532817026449,-17.002311929061872,-21.550034980627643,-17.251197257232135,-809.63894816109848,{"$f":"SUMPRODUCT(AN210:AN$605, $I210:$I$605) / $I209","v":-648.13079024794501},null,0,0,0,-2.1891867403241552,0,-2.1891867403241552,-25.102674622383642,0,-25.102674622383642,-1.7524840365316701,-9.7522868299676265E-3,-2.1891867403241552,-1.2182465900377517E-2,-1.7524840365316701,-9.7522868299676265E-3,-85.622199925544209,{"$f":"(SUMPRODUCT(BE210:BE$605,$I209:$I$604)+SUMPRODUCT(BF210:BF$605,$I210:$I$605)) / $I209","v":-68.542137488015797},null,-1.7524840365316701,-17.260949544062104,null,895.69583419564674,716.6729277359608,null,{"$f":"Reserve!BX209","v":1180.9020249452383},944.87489979993234,22.128823518856166,null,4.0143711821787003,3.2135775737611323,{"$f":"SUMPRODUCT(BU210:BU$605, $I210:$I$605) / $I209","v":63.593523322635463},null,{"$f":"-BZ209*Others!$Q$43","v":-1.6202156830780223},null,6.3289675120235245,4.7087518289455019,4.7087518289455019,null,{"$f":"SUMPRODUCT(BZ210:BZ$605, $I210:$I$605) / $I209","v":228.20197206397134},{"$f":"SUMPRODUCT(CA210:CA$605, $I210:$I$605) / $I209","v":169.78226721559463},{"$f":"SUMPRODUCT(CB210:CB$605, $I210:$I$605) / $I209","v":169.78226721559463},null,45819.097975054763,8125.0979750547613,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB209)+$CB$5","v":1305.1763526691732},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB209)+$CB$5","v":984.22532209635324},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB209)+$CB$5","v":431.99307967682807},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB209)+$CB$5","v":431.99307967682807}]
[17.083333333333361,1,18,17.583333333333361,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C210, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50592551917200002,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E210,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E210, Myopia!$A:$A, 0)) * Trend_Factor^(A210)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C210,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.80012979895072056,2.6731629352375497E-5,3.6157575773781671E-4,0,0.79974149156363039,null,0,0,0,0,{"$f":"SUMPRODUCT(AE211:AE$605, $I210:$I$604) / $I210","v":0},null,-47000,{"$f":"IF(E210>Mat_Year,0,  -SUM($AD$5:AD210))","v":-9306},-0.24876454275320636,-16.994060613677384,-21.550034980627643,-17.242825156430591,-791.17883792117505,{"$f":"SUMPRODUCT(AN211:AN$605, $I211:$I$605) / $I210","v":-633.04576451993455},null,0,0,0,-2.1916344667692496,0,-2.1916344667692496,-25.130741885620726,0,-25.130741885620726,-1.7535920452695493,-9.7584527172434338E-3,-2.1916344667692496,-1.2196087097419116E-2,-1.7535920452695493,-9.7584527172434338E-3,-83.737843375876636,{"$f":"(SUMPRODUCT(BE211:BE$605,$I210:$I$604)+SUMPRODUCT(BF211:BF$605,$I211:$I$605)) / $I210","v":-67.0011437849071},null,-1.7535920452695493,-17.252583609147834,null,875.34148933067218,700.04690830484139,null,{"$f":"Reserve!BX210","v":1153.7415420164623},922.69498169116855,22.179918108763786,null,3.9242397446880579,3.1399011579516829,{"$f":"SUMPRODUCT(BU211:BU$605, $I211:$I$605) / $I210","v":60.665341882897287},null,{"$f":"-BZ210*Others!$Q$43","v":-1.6162927647483101},null,6.3136436122980859,4.6973508475497763,4.6973508475497763,null,{"$f":"SUMPRODUCT(BZ211:BZ$605, $I211:$I$605) / $I210","v":222.6480733863269},{"$f":"SUMPRODUCT(CA211:CA$605, $I211:$I$605) / $I210","v":165.65016659942714},{"$f":"SUMPRODUCT(CB211:CB$605, $I211:$I$605) / $I210","v":165.65016659942714},null,45846.258457983538,8152.2584579835375,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB210)+$CB$5","v":1308.0113353517486},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB210)+$CB$5","v":986.26644492462538},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB210)+$CB$5","v":432.91507339260511},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB210)+$CB$5","v":432.91507339260511}]
[17.166666666666693,2,18,17.666666666666693,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C211, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50424674791040414,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E211,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E211, Myopia!$A:$A, 0)) * Trend_Factor^(A211)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C211,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.79974149156363039,2.6718656345795693E-5,3.6140028303620401E-4,0,0.79935337262424844,null,0,0,0,0,{"$f":"SUMPRODUCT(AE212:AE$605, $I211:$I$604) / $I211","v":0},null,-47000,{"$f":"IF(E211>Mat_Year,0,  -SUM($AD$5:AD211))","v":-9306},-0.24864381595397472,-16.98581330270159,-21.550034980627647,-17.234457118655566,-772.64827609109977,{"$f":"SUMPRODUCT(AN212:AN$605, $I212:$I$605) / $I211","v":-617.91888477516386},null,0,0,0,-2.1940849300136493,0,-2.1940849300136493,-25.158840530823174,0,-25.158840530823174,-1.7547007545463995,-9.7646225029039569E-3,-2.1940849300136493,-1.2209723524300912E-2,-1.7547007545463995,-9.7646225029039569E-3,-81.843823066532238,{"$f":"(SUMPRODUCT(BE212:BE$605,$I211:$I$604)+SUMPRODUCT(BF212:BF$605,$I212:$I$605)) / $I211","v":-65.453901134498352},null,-1.7547007545463995,-17.244221741158469,null,854.9069902165719,683.37278590966207,null,{"$f":"Reserve!BX211","v":1126.4903037266038},900.46382351237469,22.231158178793862,null,3.8338071298062877,3.0660546323585613,{"$f":"SUMPRODUCT(BU212:BU$605, $I212:$I$605) / $I211","v":57.801258275537769},null,{"$f":"-BZ211*Others!$Q$43","v":-1.6123623207545743},null,6.2982903154475558,4.6859279946929817,4.6859279946929817,null,{"$f":"SUMPRODUCT(BZ212:BZ$605, $I212:$I$605) / $I211","v":217.09103760271236},{"$f":"SUMPRODUCT(CA212:CA$605, $I212:$I$605) / $I211","v":161.51573197641795},{"$f":"SUMPRODUCT(CB212:CB$605, $I212:$I$605) / $I211","v":161.51573197641795},null,45873.509696273395,8179.509696273396,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB211)+$CB$5","v":1310.8324663528672},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB211)+$CB$5","v":988.29434231707455},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB211)+$CB$5","v":433.82754882916834},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB211)+$CB$5","v":433.82754882916834}]
[17.250000000000025,3,18,17.750000000000025,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C212, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50257354717814895,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E212,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E212, Myopia!$A:$A, 0)) * Trend_Factor^(A212)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C212,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.79935337262424844,2.6705689635087256E-5,3.61224893493428E-4,0,0.79896544204111997,null,0,0,0,0,{"$f":"SUMPRODUCT(AE213:AE$605, $I212:$I$604) / $I212","v":0},null,-47000,{"$f":"IF(E212>Mat_Year,0,  -SUM($AD$5:AD212))","v":-9306},-0.24852314774412201,-16.977569994191118,-21.550034980627647,-17.226093141935241,-754.04699379780106,{"$f":"SUMPRODUCT(AN213:AN$605, $I213:$I$605) / $I212","v":-602.75000760944806},null,0,0,0,-2.196538133117365,0,-2.196538133117365,-25.186970593079117,0,-25.186970593079117,-1.7558101648051361,-9.7707961894139463E-3,-2.196538133117365,-1.2223375198051362E-2,-1.7558101648051361,-9.7707961894139463E-3,-79.940099352287902,{"$f":"(SUMPRODUCT(BE213:BE$605,$I212:$I$604)+SUMPRODUCT(BF213:BF$605,$I213:$I$605)) / $I212","v":-63.900388025168837},null,-1.7558101648051361,-17.235863938124655,null,834.39202818525223,666.65039563461664,null,{"$f":"Reserve!BX212","v":1099.1480146501058},878.18127939354122,22.282544118833471,null,3.7430723571173532,2.9920375126383516,{"$f":"SUMPRODUCT(BU213:BU$605, $I213:$I$605) / $I212","v":55.001656493380906},null,{"$f":"-BZ212*Others!$Q$43","v":-1.6084243273067595},null,6.2829075285420295,4.6744832012352697,4.6744832012352697,null,{"$f":"SUMPRODUCT(BZ213:BZ$605, $I213:$I$605) / $I212","v":211.53088375892435},{"$f":"SUMPRODUCT(CA213:CA$605, $I213:$I$605) / $I212","v":157.37897751663965},{"$f":"SUMPRODUCT(CB213:CB$605, $I213:$I$605) / $I212","v":157.37897751663965},null,45900.851985349895,8206.8519853498947,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB212)+$CB$5","v":1313.6397834927104},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB212)+$CB$5","v":990.30907853883991},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB212)+$CB$5","v":434.73059464437915},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB212)+$CB$5","v":434.73059464437915}]
[17.333333333333357,4,18,17.833333333333357,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C213, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50090589849100264,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E213,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E213, Myopia!$A:$A, 0)) * Trend_Factor^(A213)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C213,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.79896544204111997,2.6692729217194757E-5,3.6104958906816063E-4,0,0.79857769972283466,null,0,0,0,0,{"$f":"SUMPRODUCT(AE214:AE$605, $I213:$I$604) / $I213","v":0},null,-47000,{"$f":"IF(E213>Mat_Year,0,  -SUM($AD$5:AD213))","v":-9306},-0.2484025380952144,-16.969330686203548,-21.550034980627643,-17.217733224298762,-735.37472114207299,{"$f":"SUMPRODUCT(AN214:AN$605, $I214:$I$605) / $I213","v":-587.53898914314163},null,0,0,0,-2.19899407914383,0,-2.19899407914383,-25.215132107515917,0,-25.215132107515917,-1.7569202764889558,-9.7769737792397209E-3,-2.19899407914383,-1.2237042135717973E-2,-1.7569202764889558,-9.7769737792397209E-3,-78.026632433527013,{"$f":"(SUMPRODUCT(BE214:BE$605,$I213:$I$604)+SUMPRODUCT(BF214:BF$605,$I214:$I$605)) / $I213","v":-62.340582873232897},null,-1.7569202764889558,-17.227510198078001,null,813.79629338751931,649.87957201637425,null,{"$f":"Reserve!BX213","v":1071.7143784139823},855.84720307372561,22.334076319815608,null,3.6520344430609644,2.9178493131495986,{"$f":"SUMPRODUCT(BU214:BU$605, $I214:$I$605) / $I213","v":52.266922293306195},null,{"$f":"-BZ213*Others!$Q$43","v":-1.6044787605499524},null,6.2674951583982512,4.663016397848299,4.663016397848299,null,{"$f":"SUMPRODUCT(BZ214:BZ$605, $I214:$I$605) / $I213","v":205.96763105735116},{"$f":"SUMPRODUCT(CA214:CA$605, $I214:$I$605) / $I213","v":153.2399175066692},{"$f":"SUMPRODUCT(CB214:CB$605, $I214:$I$605) / $I213","v":153.2399175066692},null,45928.285621586016,8234.2856215860174,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB213)+$CB$5","v":1316.4333244800919},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB213)+$CB$5","v":992.31071755989251},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB213)+$CB$5","v":435.62429870928827},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB213)+$CB$5","v":435.62429870928827}]
[17.416666666666689,5,18,17.916666666666689,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C214, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49924378342606823,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E214,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},0,0.40099999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E214, Myopia!$A:$A, 0)) * Trend_Factor^(A214)","v":5.4228471376701828},0,5.4228471376701828,{"$f":"VLOOKUP(C214,Others!$L$10:$M$61,2)","v":0},0,0,3.3416666666666668E-5,4.5190392813918191E-4,0,0.79857769972283466,2.6679775089064264E-5,3.6087436971909395E-4,0,0.79819014557802648,null,0,0,0,0,{"$f":"SUMPRODUCT(AE215:AE$605, $I214:$I$604) / $I214","v":0},null,-47000,{"$f":"IF(E214>Mat_Year,0,  -SUM($AD$5:AD214))","v":-9306},-0.24828198697883205,-16.961095376797417,-21.550034980627647,-17.209377363776248,-716.63118719466013,{"$f":"SUMPRODUCT(AN215:AN$605, $I215:$I$605) / $I214","v":-572.28568501955579},null,0,0,0,-2.2014527711599028,0,-2.2014527711599028,-25.243325109300216,0,-25.243325109300216,-1.7580310900413352,-9.7831552748491521E-3,-2.2014527711599028,-1.2250724354367306E-2,-1.7580310900413352,-9.7831552748491521E-3,-76.103382355646545,{"$f":"(SUMPRODUCT(BE215:BE$605,$I214:$I$604)+SUMPRODUCT(BF215:BF$605,$I215:$I$605)) / $I214","v":-60.774464022699583},null,-1.7580310900413352,-17.219160519051098,null,793.11947478856814,633.06014904225515,null,{"$f":"Reserve!BX214","v":1044.1890976948087},833.46144790000744,22.385755173718167,null,3.5606924009225769,2.8434895469493289,{"$f":"SUMPRODUCT(BU215:BU$605, $I215:$I$605) / $I214","v":49.597443203423133},null,{"$f":"-BZ214*Others!$Q$43","v":-1.6005255965632159},null,6.2520531115750622,4.6515275150118462,4.6515275150118462,null,{"$f":"SUMPRODUCT(BZ215:BZ$605, $I215:$I$605) / $I214","v":200.40129885775207},{"$f":"SUMPRODUCT(CA215:CA$605, $I215:$I$605) / $I214","v":149.09856635016752},{"$f":"SUMPRODUCT(CB215:CB$605, $I215:$I$605) / $I214","v":149.09856635016752},null,45955.810902305195,8261.8109023051911,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB214)+$CB$5","v":1319.2131269127854},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB214)+$CB$5","v":994.29932305637635},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB214)+$CB$5","v":436.50874811494532},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB214)+$CB$5","v":436.50874811494532}]
[17.500000000000021,6,18,18.000000000000021,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C215, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49758718362157972,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E215,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E215, Myopia!$A:$A, 0)) * Trend_Factor^(A215)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C215,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79819014557802648,2.7331868725108844E-5,3.5875361907475079E-4,0,0.79780406009022664,null,0,0,0,0,{"$f":"SUMPRODUCT(AE216:AE$605, $I215:$I$604) / $I215","v":0},null,-47000,{"$f":"IF(E215>Mat_Year,0,  -SUM($AD$5:AD215))","v":-9306},-0.25435037035586289,-16.861420096513285,-21.443224476887515,-17.115770466869147,-697.92293049606712,{"$f":"SUMPRODUCT(AN216:AN$605, $I216:$I$605) / $I215","v":-557.07520549489868},null,0,0,0,-2.203914212235869,0,-2.203914212235869,-25.27154963363796,0,-25.27154963363796,-1.7591426059060298,-9.7569785677614762E-3,-2.203914212235869,-1.2223877508154089E-2,-1.7591426059060298,-9.7569785677614762E-3,-74.170349552825215,{"$f":"(SUMPRODUCT(BE216:BE$605,$I215:$I$604)+SUMPRODUCT(BF216:BF$605,$I216:$I$605)) / $I215","v":-59.202042107142674},null,-1.7591426059060298,-17.125527445436909,null,772.46692318455246,616.27724760204114,null,{"$f":"Reserve!BX215","v":1016.7098043233223},811.13520982268631,22.326238077321136,null,3.469045240823371,2.7689577257895666,{"$f":"SUMPRODUCT(BU216:BU$605, $I216:$I$605) / $I215","v":46.993608530273121},null,{"$f":"-BZ215*Others!$Q$43","v":-1.589894592452548},null,6.2105257517677659,4.6206311593152183,4.6206311593152183,null,{"$f":"SUMPRODUCT(BZ216:BZ$605, $I216:$I$605) / $I215","v":194.85796222064499},{"$f":"SUMPRODUCT(CA216:CA$605, $I216:$I$605) / $I215","v":144.97432389215987},{"$f":"SUMPRODUCT(CB216:CB$605, $I216:$I$605) / $I215","v":144.97432389215987},null,45983.29019567668,8289.2901956766782,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB215)+$CB$5","v":1321.9676719028846},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB215)+$CB$5","v":996.26670449064454},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB215)+$CB$5","v":437.38037238033871},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB215)+$CB$5","v":437.38037238033871}]
[17.583333333333353,7,18,18.083333333333353,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C216, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49593608077669959,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E216,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E216, Myopia!$A:$A, 0)) * Trend_Factor^(A216)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C216,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79780406009022664,2.7318648268895906E-5,3.5858008953822644E-4,0,0.7974181613524195,null,0,0,0,0,{"$f":"SUMPRODUCT(AE217:AE$605, $I216:$I$604) / $I216","v":0},null,-47000,{"$f":"IF(E216>Mat_Year,0,  -SUM($AD$5:AD216))","v":-9306},-0.25422734079034531,-16.853264208296643,-21.443224476887515,-17.107491549086987,-679.14215064689552,{"$f":"SUMPRODUCT(AN217:AN$605, $I217:$I$605) / $I216","v":-541.82236516450155},null,0,0,0,-2.2063784054454483,0,-2.2063784054454483,-25.299805715774472,0,-25.299805715774472,-1.7602576499597788,-9.7631630924827871E-3,-2.2063784054454483,-1.2237545007452876E-2,-1.7602576499597788,-9.7631630924827871E-3,-72.227333907403008,{"$f":"(SUMPRODUCT(BE217:BE$605,$I216:$I$604)+SUMPRODUCT(BF217:BF$605,$I217:$I$605)) / $I216","v":-57.62326024081861},null,-1.7602576499597788,-17.11725471217947,null,751.7330987153108,599.44562540532002,null,{"$f":"Reserve!BX216","v":989.13876265666829},788.75721344008764,22.377996382598667,null,3.377551175648053,2.694624041094535,{"$f":"SUMPRODUCT(BU217:BU$605, $I217:$I$605) / $I216","v":44.455438685078185},null,{"$f":"-BZ216*Others!$Q$43","v":-1.5859476637578118},null,6.1951080615539524,4.6091603977961402,4.6091603977961402,null,{"$f":"SUMPRODUCT(BZ217:BZ$605, $I217:$I$605) / $I216","v":189.31158803476745},{"$f":"SUMPRODUCT(CA217:CA$605, $I217:$I$605) / $I216","v":140.84782149786696},{"$f":"SUMPRODUCT(CB217:CB$605, $I217:$I$605) / $I216","v":140.84782149786696},null,46010.861237343335,8316.8612373433316,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB216)+$CB$5","v":1324.7086187939535},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB216)+$CB$5","v":998.22123886649729},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB216)+$CB$5","v":438.24295447927921},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB216)+$CB$5","v":438.24295447927921}]
[17.666666666666686,8,18,18.166666666666686,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C217, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49429045665131649,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E217,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E217, Myopia!$A:$A, 0)) * Trend_Factor^(A217)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C217,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.7974181613524195,2.7305434207432779E-5,3.5840664393813775E-4,0,0.79703244927427397,null,0,0,0,0,{"$f":"SUMPRODUCT(AE218:AE$605, $I217:$I$604) / $I217","v":0},null,-47000,{"$f":"IF(E217>Mat_Year,0,  -SUM($AD$5:AD217))","v":-9306},-0.25410437073436942,-16.845112265092475,-21.443224476887522,-17.099216635826846,-660.28972565722381,{"$f":"SUMPRODUCT(AN218:AN$605, $I218:$I$605) / $I217","v":-526.52701899347687},null,0,0,0,-2.2088453538657982,0,-2.2088453538657982,-25.328093390994486,0,-25.328093390994486,-1.7613734007914992,-9.7693515373055741E-3,-2.2088453538657982,-1.2251227788362351E-2,-1.7613734007914992,-9.7693515373055741E-3,-70.274417178650154,{"$f":"(SUMPRODUCT(BE218:BE$605,$I217:$I$604)+SUMPRODUCT(BF218:BF$605,$I218:$I$605)) / $I217","v":-56.038096536712089},null,-1.7613734007914992,-17.10898598736415,null,730.91768855914802,582.56511553018868,null,{"$f":"Reserve!BX217","v":961.47567425412637},766.32731156840032,22.429901871687321,null,3.2857516468733468,2.6201180369104287,{"$f":"SUMPRODUCT(BU218:BU$605, $I218:$I$605) / $I217","v":41.983324602968494},null,{"$f":"-BZ217*Others!$Q$43","v":-1.5819930932331776},null,6.1796605204421002,4.5976674272089229,4.5976674272089229,null,{"$f":"SUMPRODUCT(BZ218:BZ$605, $I218:$I$605) / $I217","v":183.76219603821141},{"$f":"SUMPRODUCT(CA218:CA$605, $I218:$I$605) / $I217","v":136.71907385242932},{"$f":"SUMPRODUCT(CB218:CB$605, $I218:$I$605) / $I217","v":136.71907385242932},null,46038.524325745871,8344.5243257458733,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB217)+$CB$5","v":1327.4360046473362},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB217)+$CB$5","v":1000.1629886694745},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB217)+$CB$5","v":439.09657880406394},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB217)+$CB$5","v":439.09657880406394}]
[17.750000000000018,9,18,18.250000000000018,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C218, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49265029306584368,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E218,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E218, Myopia!$A:$A, 0)) * Trend_Factor^(A218)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C218,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79703244927427397,2.729222653762632E-5,3.5823328223388449E-4,0,0.7966469237655025,null,0,0,0,0,{"$f":"SUMPRODUCT(AE219:AE$605, $I218:$I$604) / $I218","v":0},null,-47000,{"$f":"IF(E218>Mat_Year,0,  -SUM($AD$5:AD218))","v":-9306},-0.25398146015915052,-16.83696426499257,-21.443224476887515,-17.09094572515172,-641.36538221432443,{"$f":"SUMPRODUCT(AN219:AN$605, $I219:$I$605) / $I218","v":-511.18902146601391},null,0,0,0,-2.2113150605775158,0,-2.2113150605775158,-25.356412694622179,0,-25.356412694622179,-1.7624898588491869,-9.7755439047146116E-3,-2.2113150605775158,-1.2264925867968849E-2,-1.7624898588491869,-9.7755439047146116E-3,-68.311558813024035,{"$f":"(SUMPRODUCT(BE219:BE$605,$I218:$I$604)+SUMPRODUCT(BF219:BF$605,$I219:$I$605)) / $I218","v":-54.446529034488165},null,-1.7624898588491869,-17.100721269056436,null,710.02037869790354,565.63555050050195,null,{"$f":"Reserve!BX218","v":933.72023971855174},743.84535662937185,22.481954939028469,null,3.1936456609006263,2.5454392232217837,{"$f":"SUMPRODUCT(BU219:BU$605, $I219:$I$605) / $I218","v":39.577659010616486},null,{"$f":"-BZ218*Others!$Q$43","v":-1.5780308567922257},null,6.1641830343446316,4.5861521775524059,4.5861521775524059,null,{"$f":"SUMPRODUCT(BZ219:BZ$605, $I219:$I$605) / $I218","v":178.20980612886979},{"$f":"SUMPRODUCT(CA219:CA$605, $I219:$I$605) / $I218","v":132.58809575987905},{"$f":"SUMPRODUCT(CB219:CB$605, $I219:$I$605) / $I218","v":132.58809575987905},null,46066.279760281446,8372.279760281448,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB218)+$CB$5","v":1330.1498664153119},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB218)+$CB$5","v":1002.0920160981643},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB218)+$CB$5","v":439.94132899735519},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB218)+$CB$5","v":439.94132899735519}]
[17.83333333333335,10,18,18.33333333333335,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C219, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4910155719010183,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E219,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E219, Myopia!$A:$A, 0)) * Trend_Factor^(A219)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C219,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.7966469237655025,2.7279025256384882E-5,3.5806000438488622E-4,0,0.79626158473586128,null,0,0,0,0,{"$f":"SUMPRODUCT(AE220:AE$605, $I219:$I$604) / $I219","v":0},null,-47000,{"$f":"IF(E219>Mat_Year,0,  -SUM($AD$5:AD219))","v":-9306},-0.25385860903591773,-16.828820206089652,-21.443224476887519,-17.082678815125568,-622.36884596283426,{"$f":"SUMPRODUCT(AN220:AN$605, $I220:$I$605) / $I219","v":-495.80822658377781},null,0,0,0,-2.2137875286646418,0,-2.2137875286646418,-25.384763662021221,0,-25.384763662021221,-1.7636070245811211,-9.7817401971962564E-3,-2.2137875286646418,-1.227863926337782E-2,-1.7636070245811211,-9.7817401971962564E-3,-66.338718099166499,{"$f":"(SUMPRODUCT(BE220:BE$605,$I219:$I$604)+SUMPRODUCT(BF220:BF$605,$I220:$I$605)) / $I219","v":-52.848535700247851},null,{"$f":"SUM(AE219,BE219)","v":-1.7636070245811211},{"$f":"SUM(AN219,BF219)","v":-17.092460555322766},null,689.04085391238345,{"$f":"MAX(BN220/(1+H220) - (BJ220 + BK220/(1+H220)),0)","v":548.65676228402549},null,{"$f":"Reserve!BX219","v":905.87215869333602},721.3112006492513,22.534155980120545,null,3.1012322209470624,2.4705871086999345,{"$f":"SUMPRODUCT(BU220:BU$605, $I220:$I$605) / $I219","v":37.238836433514614},null,{"$f":"-BZ219*Others!$Q$43","v":-1.5740609302826478},null,6.1486755089165932,4.5746145786339456,4.5746145786339456,null,{"$f":"SUMPRODUCT(BZ220:BZ$605, $I220:$I$605) / $I219","v":172.65443836522573},{"$f":"SUMPRODUCT(CA220:CA$605, $I220:$I$605) / $I219","v":128.45490214372788},{"$f":"SUMPRODUCT(CB220:CB$605, $I220:$I$605) / $I219","v":128.45490214372788},null,46094.127841306661,8400.1278413066648,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB219)+$CB$5","v":1332.8502409414198},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB219)+$CB$5","v":1004.0083830655062},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB219)+$CB$5","v":440.7772879586696},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB219)+$CB$5","v":440.7772879586696}]
[17.916666666666682,11,18,18.416666666666682,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C220, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48938627509770116,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E220,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E220, Myopia!$A:$A, 0)) * Trend_Factor^(A220)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C220,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79626158473586128,2.7265830360618298E-5,3.5788681035058196E-4,0,0.79587643209515013,null,0,0,0,0,{"$f":"SUMPRODUCT(AE221:AE$605, $I220:$I$604) / $I220","v":0},null,-47000,{"$f":"IF(E220>Mat_Year,0,  -SUM($AD$5:AD220))","v":-9306},-0.25373581733591388,-16.820680086477353,-21.443224476887522,-17.074415903813268,-603.2998415007753,{"$f":"SUMPRODUCT(AN221:AN$605, $I221:$I$605) / $I220","v":-480.38448786430126},null,0,0,0,-2.2162627612146659,0,-2.2162627612146659,-25.413146328594834,0,-25.413146328594834,-1.7647248984358657,-9.7879404172384454E-3,-2.2162627612146659,-1.2292367991713848E-2,-1.7647248984358657,-9.7879404172384454E-3,-64.355854167298261,{"$f":"(SUMPRODUCT(BE221:BE$605,$I220:$I$604)+SUMPRODUCT(BF221:BF$605,$I221:$I$605)) / $I220","v":-51.244094426282892},null,-1.7647248984358657,-17.084203844230505,null,667.97879777777575,531.62858229058395,null,{"$f":"Reserve!BX220","v":877.93112985935954},698.72469525773101,22.586505391520291,null,3.0085103270355043,2.3955612006994951,{"$f":"SUMPRODUCT(BU221:BU$605, $I221:$I$605) / $I220","v":34.967253203280812},null,{"$f":"-BZ220*Others!$Q$43","v":-1.5700832894856744},null,6.1331378495534157,4.5630545600677408,4.5630545600677408,null,{"$f":"SUMPRODUCT(BZ221:BZ$605, $I221:$I$605) / $I220","v":167.09611296714701},{"$f":"SUMPRODUCT(CA221:CA$605, $I221:$I$605) / $I220","v":124.31950804755732},{"$f":"SUMPRODUCT(CB221:CB$605, $I221:$I$605) / $I220","v":124.31950804755732},null,46122.06887014064,8428.0688701406398,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB220)+$CB$5","v":1335.53716496078},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB220)+$CB$5","v":1005.91215120009},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB220)+$CB$5","v":441.60453785081359},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB220)+$CB$5","v":441.60453785081359}]
[18.000000000000014,12,18,18.500000000000014,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C221, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48776238465667726,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E221,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E221, Myopia!$A:$A, 0)) * Trend_Factor^(A221)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C221,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79587643209515013,2.7252641847237915E-5,3.5771370009043051E-4,0,0.7954914657532125,null,0,0,0,0,{"$f":"SUMPRODUCT(AE222:AE$605, $I221:$I$604) / $I221","v":0},null,-47000,{"$f":"IF(E221>Mat_Year,0,  -SUM($AD$5:AD221))","v":-9306},-0.25361308503039603,-16.812543904250234,-21.443224476887515,-17.066156989280628,-584.15809237556289,{"$f":"SUMPRODUCT(AN222:AN$605, $I222:$I$605) / $I221","v":-464.91765833937211},null,0,0,0,-2.2187407613185308,0,-2.2187407613185308,-25.44156072978582,0,-25.44156072978582,-1.7658434808622694,-9.7941445673306853E-3,-2.2187407613185308,-1.230611207012065E-2,-1.7658434808622694,-9.7941445673306853E-3,-62.362925988611224,{"$f":"(SUMPRODUCT(BE222:BE$605,$I221:$I$604)+SUMPRODUCT(BF222:BF$605,$I222:$I$605)) / $I221","v":-49.633183030829812},null,-1.7658434808622694,-17.075951133847958,null,646.83389265904736,514.55084137020174,null,{"$f":"Reserve!BX221","v":849.89685093193395},676.08569168688371,22.639003570847308,null,2.915478975984338,2.3203610052548367,{"$f":"SUMPRODUCT(BU222:BU$605, $I222:$I$605) / $I221","v":32.76330746499174},null,{"$f":"-BZ221*Others!$Q$43","v":-1.5660979101163308},null,6.1175699613919168,4.551472051275586,4.551472051275586,null,{"$f":"SUMPRODUCT(BZ222:BZ$605, $I222:$I$605) / $I221","v":161.53485031668185},{"$f":"SUMPRODUCT(CA222:CA$605, $I222:$I$605) / $I221","v":120.18192863561129},{"$f":"SUMPRODUCT(CB222:CB$605, $I222:$I$605) / $I221","v":120.18192863561129},null,46150.103149068069,8456.1031490680652,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB221)+$CB$5","v":1338.2106751004158},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB221)+$CB$5","v":1007.8033818474471},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB221)+$CB$5","v":442.42316010626155},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB221)+$CB$5","v":442.42316010626155}]
[18.083333333333346,1,19,18.583333333333346,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C222, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48614388263845681,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E222,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E222, Myopia!$A:$A, 0)) * Trend_Factor^(A222)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C222,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.7954914657532125,2.7239459713156561E-5,3.5754067356391021E-4,0,0.79510668561993547,null,0,0,0,0,{"$f":"SUMPRODUCT(AE223:AE$605, $I222:$I$604) / $I222","v":0},null,-47000,{"$f":"IF(E222>Mat_Year,0,  -SUM($AD$5:AD222))","v":-9306},-0.25349041209063494,-16.804411657503781,-21.443224476887519,-17.057902069594416,-564.94332107999821,{"$f":"SUMPRODUCT(AN223:AN$605, $I223:$I$605) / $I222","v":-449.40759055341556},null,0,0,0,-2.2212215320706341,0,-2.2212215320706341,-25.470006901076601,0,-25.470006901076601,-1.766962772309465,-9.8003526499640652E-3,-2.2212215320706341,-1.2319871515761121E-2,-1.766962772309465,-9.8003526499640652E-3,-60.359892374658202,{"$f":"(SUMPRODUCT(BE223:BE$605,$I222:$I$604)+SUMPRODUCT(BF223:BF$605,$I223:$I$605)) / $I222","v":-48.015779257823006},null,-1.766962772309465,-17.067702422244381,null,625.60581970632416,497.42336981123833,null,{"$f":"Reserve!BX222","v":821.76901865773459},653.39404077009829,22.69165091678542,null,2.8221371613972988,2.2449860270765476,{"$f":"SUMPRODUCT(BU223:BU$605, $I223:$I$605) / $I222","v":30.627399184544174},null,{"$f":"-BZ222*Others!$Q$43","v":-1.5621047678228792},null,6.101971749308122,4.5398669814852433,4.5398669814852433,null,{"$f":"SUMPRODUCT(BZ223:BZ$605, $I223:$I$605) / $I222","v":155.97067095885984},{"$f":"SUMPRODUCT(CA223:CA$605, $I223:$I$605) / $I222","v":116.04217919339172},{"$f":"SUMPRODUCT(CB223:CB$605, $I223:$I$605) / $I222","v":116.04217919339172},null,46178.230981342269,8484.2309813422653,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB222)+$CB$5","v":1340.8708078795717},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB222)+$CB$5","v":1009.6821360713379},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB222)+$CB$5","v":443.23323543348306},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB222)+$CB$5","v":443.23323543348306}]
[18.166666666666679,2,19,18.666666666666679,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C223, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48453075116307731,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E223,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E223, Myopia!$A:$A, 0)) * Trend_Factor^(A223)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C223,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79510668561993547,2.7226283955288566E-5,3.5736773073051899E-4,0,0.79472209160524965,null,0,0,0,0,{"$f":"SUMPRODUCT(AE224:AE$605, $I223:$I$604) / $I223","v":0},null,-47000,{"$f":"IF(E223>Mat_Year,0,  -SUM($AD$5:AD223))","v":-9306},-0.25336779848791541,-16.796283344334391,-21.443224476887515,-17.049651142822306,-545.65524904824429,{"$f":"SUMPRODUCT(AN224:AN$605, $I224:$I$605) / $I223","v":-433.85413656186995},null,0,0,0,-2.2237050765688329,0,-2.2237050765688329,-25.498484877989281,0,-25.498484877989281,-1.7680827732268696,-9.8065646676312509E-3,-2.2237050765688329,-1.2333646345817337E-2,-1.7680827732268696,-9.8065646676312509E-3,-58.346711976740501,{"$f":"(SUMPRODUCT(BE224:BE$605,$I223:$I$604)+SUMPRODUCT(BF224:BF$605,$I224:$I$605)) / $I223","v":-46.391860776647135},null,-1.7680827732268696,-17.059457707489937,null,604.29425885025262,480.24599733851693,null,{"$f":"Reserve!BX223","v":793.54732881172401},630.64959294101209,22.744447829086198,null,2.7284838736532673,2.1694357695478921,{"$f":"SUMPRODUCT(BU224:BU$605, $I224:$I$605) / $I223","v":28.559930156044203},null,{"$f":"-BZ223*Others!$Q$43","v":-1.5581038381868249},null,6.0863431179172842,4.5282392797304594,4.5282392797304594,null,{"$f":"SUMPRODUCT(BZ224:BZ$605, $I224:$I$605) / $I223","v":150.40359560249505},{"$f":"SUMPRODUCT(CA224:CA$605, $I224:$I$605) / $I223","v":111.90027512825633},{"$f":"SUMPRODUCT(CB224:CB$605, $I224:$I$605) / $I223","v":111.90027512825633},null,46206.452671188279,8512.4526711882754,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB223)+$CB$5","v":1343.5175997100359},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB223)+$CB$5","v":1011.5484746550317},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB223)+$CB$5","v":444.03484382321244},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB223)+$CB$5","v":444.03484382321244}]
[18.250000000000011,3,19,18.750000000000011,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C224, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48292297240990573,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E224,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E224, Myopia!$A:$A, 0)) * Trend_Factor^(A224)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C224,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79472209160524965,2.7213114570549738E-5,3.5719487154977443E-4,0,0.79433768361912938,null,0,0,0,0,{"$f":"SUMPRODUCT(AE225:AE$605, $I224:$I$604) / $I224","v":0},null,-47000,{"$f":"IF(E224>Mat_Year,0,  -SUM($AD$5:AD224))","v":-9306},-0.25324524419353589,-16.788158962839397,-21.443224476887519,-17.041404207032933,-526.29359665178811,{"$f":"SUMPRODUCT(AN225:AN$605, $I225:$I$605) / $I224","v":-418.2571479295587},null,0,0,0,-2.2261913979144494,0,-2.2261913979144494,-25.526994696085684,0,-25.526994696085684,-1.7692034840641859,-9.8127806228264936E-3,-2.2261913979144494,-1.2347436577490599E-2,-1.7692034840641859,-9.8127806228264936E-3,-56.323343285293078,{"$f":"(SUMPRODUCT(BE225:BE$605,$I224:$I$604)+SUMPRODUCT(BF225:BF$605,$I225:$I$605)) / $I224","v":-44.761405181888605},null,-1.7692034840641859,-17.05121698765576,null,582.89888879734463,463.0185531114472,null,{"$f":"Reserve!BX224","v":765.23147619406518},607.85219823244063,22.79739470857146,null,2.6345180998960198,2.0937097347212528,{"$f":"SUMPRODUCT(BU225:BU$605, $I225:$I$605) / $I224","v":26.561304009224784},null,{"$f":"-BZ224*Others!$Q$43","v":-1.5540950967226286},null,6.0706839715727678,4.5165888748501395,4.5165888748501395,null,{"$f":"SUMPRODUCT(BZ225:BZ$605, $I225:$I$605) / $I224","v":144.83364512099334},{"$f":"SUMPRODUCT(CA225:CA$605, $I225:$I$605) / $I224","v":107.75623197001904},{"$f":"SUMPRODUCT(CB225:CB$605, $I225:$I$605) / $I224","v":107.75623197001904},null,46234.768523805935,8540.7685238059348,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB224)+$CB$5","v":1346.1510868964547},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB224)+$CB$5","v":1013.4024581025806},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB224)+$CB$5","v":444.82806455466675},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB224)+$CB$5","v":444.82806455466675}]
[18.333333333333343,4,19,18.833333333333343,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C225, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4813205286174419,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E225,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E225, Myopia!$A:$A, 0)) * Trend_Factor^(A225)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C225,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.79433768361912938,2.7199951555857402E-5,3.5702209598121362E-4,0,0.7939534615715923,null,0,0,0,0,{"$f":"SUMPRODUCT(AE226:AE$605, $I225:$I$604) / $I225","v":0},null,-47000,{"$f":"IF(E225>Mat_Year,0,  -SUM($AD$5:AD225))","v":-9306},-0.253122749178809,-16.780038511117041,-21.443224476887519,-17.033161260295849,-506.85808319538671,{"$f":"SUMPRODUCT(AN226:AN$605, $I226:$I$605) / $I225","v":-402.61647572905542},null,0,0,0,-2.2286804992122717,0,-2.2286804992122717,-25.555536390967379,0,-25.555536390967379,-1.7703249052714007,-9.8190005180456164E-3,-2.2286804992122717,-1.2361242228001423E-2,-1.7703249052714007,-9.8190005180456164E-3,-54.289744629267354,{"$f":"(SUMPRODUCT(BE226:BE$605,$I225:$I$604)+SUMPRODUCT(BF226:BF$605,$I226:$I$605)) / $I225","v":-43.124389993086297},null,-1.7703249052714007,-17.042980260813895,null,561.41938702530399,445.74086572214156,null,{"$f":"Reserve!BX225","v":736.82115462702563},585.00170627530451,22.850491957136114,null,2.5402388240239553,2.01780742331457,{"$f":"SUMPRODUCT(BU226:BU$605, $I226:$I$605) / $I225","v":24.631926216891433},null,{"$f":"-BZ225*Others!$Q$43","v":-1.5500785188775394},null,6.0549942143653883,4.5049156954878491,4.5049156954878491,null,{"$f":"SUMPRODUCT(BZ226:BZ$605, $I226:$I$605) / $I225","v":139.26084055316284},{"$f":"SUMPRODUCT(CA226:CA$605, $I226:$I$605) / $I225","v":103.61006537155316},{"$f":"SUMPRODUCT(CB226:CB$605, $I226:$I$605) / $I225","v":103.61006537155316},null,46263.178845372975,8569.178845372975,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB225)+$CB$5","v":1348.7713056366538},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB225)+$CB$5","v":1015.2441466400896},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB225)+$CB$5","v":445.61297620171058},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB225)+$CB$5","v":445.61297620171058}]
[18.416666666666675,5,19,18.916666666666675,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C226, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47972340208312214,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E226,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},0,0.41100000000000003,{"$f":"INDEX(Myopia!$H:$H, MATCH(E226, Myopia!$A:$A, 0)) * Trend_Factor^(A226)","v":5.393598477604141},0,5.393598477604141,{"$f":"VLOOKUP(C226,Others!$L$10:$M$61,2)","v":0},0,0,3.4249999999999999E-5,4.4946653980034514E-4,0,0.7939534615715923,2.7186794908130347E-5,3.568494039843932E-4,0,0.79356942537269981,null,0,0,0,0,{"$f":"SUMPRODUCT(AE227:AE$605, $I226:$I$604) / $I226","v":0},null,-47000,{"$f":"IF(E226>Mat_Year,0,  -SUM($AD$5:AD226))","v":-9306},-0.25300031341506102,-16.771921987266481,-21.443224476887519,-17.024922300681542,-487.34842691299707,{"$f":"SUMPRODUCT(AN227:AN$605, $I227:$I$605) / $I226","v":-386.93197053904419},null,0,0,0,-2.231172383570561,0,-2.231172383570561,-25.58410999827576,0,-25.58410999827576,-1.7714470372987874,-9.8252243557860313E-3,-2.231172383570561,-1.2375063314589594E-2,-1.7714470372987874,-9.8252243557860313E-3,-52.245874175511673,{"$f":"(SUMPRODUCT(BE227:BE$605,$I226:$I$604)+SUMPRODUCT(BF227:BF$605,$I227:$I$605)) / $I226","v":-41.480792654481355},null,-1.7714470372987874,-17.034747525037329,null,539.85542977833529,428.41276319352539,null,{"$f":"Reserve!BX226","v":708.31605695187},562.09796629755203,22.90373997775248,null,2.4456450266797902,1.9417283347077687,{"$f":"SUMPRODUCT(BU227:BU$605, $I227:$I$605) / $I226","v":22.772204102396344},null,{"$f":"-BZ226*Others!$Q$43","v":-1.5460540800317777},null,6.0392737501241314,4.4932196700923539,4.4932196700923539,null,{"$f":"SUMPRODUCT(BZ227:BZ$605, $I227:$I$605) / $I226","v":133.68520310402661},{"$f":"SUMPRODUCT(CA227:CA$605, $I227:$I$605) / $I226","v":99.461791109395776},{"$f":"SUMPRODUCT(CB227:CB$605, $I227:$I$605) / $I226","v":99.461791109395776},null,46291.683943048127,8597.6839430481305,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB226)+$CB$5","v":1351.3782920219519},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB226)+$CB$5","v":1017.0736002169792},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB226)+$CB$5","v":446.38965663896784},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB226)+$CB$5","v":446.38965663896784}]
[18.500000000000007,6,19,19.000000000000007,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C227, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47813157516312377,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E227,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E227, Myopia!$A:$A, 0)) * Trend_Factor^(A227)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C227,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79356942537269981,2.7900953429973186E-5,3.5476318188152039E-4,0,0.79318676123738829,null,0,0,0,0,{"$f":"SUMPRODUCT(AE228:AE$605, $I227:$I$604) / $I227","v":0},null,-47000,{"$f":"IF(E227>Mat_Year,0,  -SUM($AD$5:AD227))","v":-9306},-0.25964627261933049,-16.673869548431458,-21.338417635102267,-16.93351582105079,-467.86915180547737,{"$f":"SUMPRODUCT(AN228:AN$605, $I228:$I$605) / $I227","v":-371.28665394788516},null,0,0,0,-2.2336670541010526,0,-2.2336670541010526,-25.612715553692066,0,-25.612715553692066,-1.7725698805969035,-9.8010676503328172E-3,-2.2336670541010526,-1.2350611473885536E-2,-1.7725698805969035,-9.8010676503328172E-3,-50.19172821653008,{"$f":"(SUMPRODUCT(BE228:BE$605,$I227:$I$604)+SUMPRODUCT(BF228:BF$605,$I228:$I$605)) / $I227","v":-39.8306209192545},null,-1.7725698805969035,-16.943316888701123,null,518.31081273442805,411.11727486713949,null,{"$f":"Reserve!BX227","v":679.85214580295542},539.24972164973485,22.848244647817182,null,2.3507356852402066,1.8654719669391704,{"$f":"SUMPRODUCT(BU228:BU$605, $I228:$I$605) / $I227","v":20.982546847140927},null,{"$f":"-BZ227*Others!$Q$43","v":-1.5354444404373313},null,5.997829845458325,4.4623854050209939,4.4623854050209939,null,{"$f":"SUMPRODUCT(BZ228:BZ$605, $I228:$I$605) / $I227","v":128.13244678259528},{"$f":"SUMPRODUCT(CA228:CA$605, $I228:$I$605) / $I227","v":95.330540406250904},{"$f":"SUMPRODUCT(CB228:CB$605, $I228:$I$605) / $I227","v":95.330540406250904},null,46320.147854197043,8626.1478541970446,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB227)+$CB$5","v":1353.9610185268157},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB227)+$CB$5","v":1018.8831271173378},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB227)+$CB$5","v":447.15490498756435},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB227)+$CB$5","v":447.15490498756435}]
[18.583333333333339,7,19,19.083333333333339,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C228, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4765450302721701,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E228,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E228, Myopia!$A:$A, 0)) * Trend_Factor^(A228)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C228,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79318676123738829,2.7887499415897945E-5,3.5459211285857853E-4,0,0.79280428162511385,null,0,0,0,0,{"$f":"SUMPRODUCT(AE229:AE$605, $I228:$I$604) / $I228","v":0},null,-47000,{"$f":"IF(E228>Mat_Year,0,  -SUM($AD$5:AD228))","v":-9306},-0.25952106956434629,-16.665829304353192,-21.338417635102267,-16.925350373917539,-448.31486450629649,{"$f":"SUMPRODUCT(AN229:AN$605, $I229:$I$605) / $I228","v":-355.59741539232789},null,0,0,0,-2.2361645139189616,0,-2.2361645139189616,-25.641353092937425,0,-25.641353092937425,-1.77369608838936,-9.807294789179655E-3,-2.2361645139189616,-1.236442067424331E-2,-1.77369608838936,-9.807294789179655E-3,-48.127151139540572,{"$f":"(SUMPRODUCT(BE229:BE$605,$I228:$I$604)+SUMPRODUCT(BF229:BF$605,$I229:$I$605)) / $I228","v":-38.173819139954468},null,-1.77369608838936,-16.935157668706719,null,496.68151857747063,393.77123453228222,null,{"$f":"Reserve!BX228","v":651.29332793594131},516.34813898148366,22.901582668251194,null,2.2559634553919792,1.7894003466522714,{"$f":"SUMPRODUCT(BU229:BU$605, $I229:$I$605) / $I228","v":19.263002968156599},null,{"$f":"-BZ228*Others!$Q$43","v":-1.531425089998691},null,5.9821292578073866,4.4507041678086958,4.4507041678086958,null,{"$f":"SUMPRODUCT(BZ229:BZ$605, $I229:$I$605) / $I228","v":122.57690444920134},{"$f":"SUMPRODUCT(CA229:CA$605, $I229:$I$605) / $I228","v":91.19721691020581},{"$f":"SUMPRODUCT(CB229:CB$605, $I229:$I$605) / $I228","v":91.19721691020581},null,46348.706672064058,8654.7066720640578,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB228)+$CB$5","v":1356.5306468024837},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB228)+$CB$5","v":1020.6805940955076},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB228)+$CB$5","v":447.91211206128378},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB228)+$CB$5","v":447.91211206128378}]
[18.666666666666671,8,19,19.166666666666671,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C229, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47496374988333628,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E229,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E229, Myopia!$A:$A, 0)) * Trend_Factor^(A229)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C229,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79280428162511385,2.7874051889432351E-5,3.5442112632618844E-4,0,0.79242198644689821,null,0,0,0,0,{"$f":"SUMPRODUCT(AE230:AE$605, $I229:$I$604) / $I229","v":0},null,-47000,{"$f":"IF(E229>Mat_Year,0,  -SUM($AD$5:AD229))","v":-9306},-0.25939592688305746,-16.657792937330857,-21.338417635102271,-16.917188864213916,-428.68601063859285,{"$f":"SUMPRODUCT(AN230:AN$605, $I230:$I$605) / $I229","v":-339.86410470706551},null,0,0,0,-2.2386647661429864,0,-2.2386647661429864,-25.670022651772907,0,-25.670022651772907,-1.7748230117214439,-9.8135258844585464E-3,-2.2386647661429864,-1.2378245314647505E-2,-1.7748230117214439,-9.8135258844585464E-3,-46.052178788296231,{"$f":"(SUMPRODUCT(BE230:BE$605,$I229:$I$604)+SUMPRODUCT(BF230:BF$605,$I230:$I$605)) / $I229","v":-36.510364521526498},null,-1.7748230117214439,-16.927002390098373,null,474.96722158883904,376.37446922859192,null,{"$f":"Reserve!BX229","v":622.63929495403397},493.39306694737178,22.955072034111879,null,2.1608752465922789,1.7131511475560823,{"$f":"SUMPRODUCT(BU230:BU$605, $I230:$I$605) / $I229","v":17.613983470291839},null,{"$f":"-BZ229*Others!$Q$43","v":-1.527397831641125},null,5.966397779848144,4.4389999482070195,4.4389999482070195,null,{"$f":"SUMPRODUCT(BZ230:BZ$605, $I230:$I$605) / $I229","v":117.01859771877979},{"$f":"SUMPRODUCT(CA230:CA$605, $I230:$I$605) / $I229","v":87.061836702772155},{"$f":"SUMPRODUCT(CB230:CB$605, $I230:$I$605) / $I229","v":87.061836702772155},null,46377.360705045969,8683.3607050459668,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB229)+$CB$5","v":1359.0872124290322},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB229)+$CB$5","v":1022.4660599838007},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB229)+$CB$5","v":448.66135331805344},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB229)+$CB$5","v":448.66135331805344}]
[18.750000000000004,9,19,19.250000000000004,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C230, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47338771652785561,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E230,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E230, Myopia!$A:$A, 0)) * Trend_Factor^(A230)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C230,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79242198644689821,2.786061084744804E-5,3.5425022224457254E-4,0,0.79203987561380618,null,0,0,0,0,{"$f":"SUMPRODUCT(AE231:AE$605, $I230:$I$604) / $I230","v":0},null,-47000,{"$f":"IF(E230>Mat_Year,0,  -SUM($AD$5:AD230))","v":-9306},-0.25927084454635146,-16.649760445494909,-21.338417635102264,-16.909031290041259,-408.98230585688992,{"$f":"SUMPRODUCT(AN231:AN$605, $I231:$I$605) / $I230","v":-324.08657122874962},null,0,0,0,-2.2411678138953119,0,-2.2411678138953119,-25.698724265999573,0,-25.698724265999573,-1.7759506510477754,-9.8197609386832217E-3,-2.2411678138953119,-1.2392085412361616E-2,-1.7759506510477754,-9.8197609386832217E-3,-43.966768702096239,{"$f":"(SUMPRODUCT(BE231:BE$605,$I230:$I$604)+SUMPRODUCT(BF231:BF$605,$I231:$I$605)) / $I230","v":-34.840234192566413},null,-1.7759506510477754,-16.918851050979942,null,453.16759480469187,358.92680542131586,null,{"$f":"Reserve!BX230","v":593.88973747296177},470.38435379640066,23.008713150971118,null,2.0654700320959281,1.6367238657799938,{"$f":"SUMPRODUCT(BU231:BU$605, $I231:$I$605) / $I230","v":16.035901230609955},null,{"$f":"-BZ230*Others!$Q$43","v":-1.5233626405691889},null,5.9506353147233941,4.4272726741542048,4.4272726741542048,null,{"$f":"SUMPRODUCT(BZ231:BZ$605, $I231:$I$605) / $I230","v":111.45754837508467},{"$f":"SUMPRODUCT(CA231:CA$605, $I231:$I$605) / $I230","v":82.924415991063015},{"$f":"SUMPRODUCT(CB231:CB$605, $I231:$I$605) / $I230","v":82.924415991063015},null,46406.110262527036,8712.1102625270378,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB230)+$CB$5","v":1361.6307508819118},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB230)+$CB$5","v":1024.2395833442904},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB230)+$CB$5","v":449.40270354377913},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB230)+$CB$5","v":449.40270354377913}]
[18.833333333333336,10,19,19.333333333333336,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C231, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47181691279492655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E231,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E231, Myopia!$A:$A, 0)) * Trend_Factor^(A231)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C231,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79203987561380618,2.7847176286818161E-5,3.5407940057397274E-4,0,0.79165794903694542,null,0,0,0,0,{"$f":"SUMPRODUCT(AE232:AE$605, $I231:$I$604) / $I231","v":0},null,-47000,{"$f":"IF(E231>Mat_Year,0,  -SUM($AD$5:AD231))","v":-9306},-0.2591458225251298,-16.64173182697672,-21.338417635102271,-16.900877649501851,-389.20346473141331,{"$f":"SUMPRODUCT(AN232:AN$605, $I232:$I$605) / $I231","v":-308.264663794331},null,0,0,0,-2.2436736603016141,0,-2.2436736603016141,-25.727457971458502,0,-25.727457971458502,-1.7770790068232636,-9.8259999543690128E-3,-2.2436736603016141,-1.2405940984668441E-2,-1.7770790068232636,-9.8259999543690128E-3,-41.870878255170531,{"$f":"(SUMPRODUCT(BE232:BE$605,$I231:$I$604)+SUMPRODUCT(BF232:BF$605,$I232:$I$605)) / $I231","v":-33.163405205066091},null,-1.7770790068232636,-16.91070364945622,null,431.28231001121816,341.42806899939706,null,{"$f":"Reserve!BX231","v":565.04434511783938},447.32184737091268,23.062506425487982,null,1.9697467818701635,1.5601179961031393,{"$f":"SUMPRODUCT(BU232:BU$605, $I232:$I$605) / $I231","v":14.529171005972467},null,{"$f":"-BZ231*Others!$Q$43","v":-1.519319491919779},null,5.9348417653116368,4.4155222733918578,4.4155222733918578,null,{"$f":"SUMPRODUCT(BZ232:BZ$605, $I232:$I$605) / $I231","v":105.89377837151552},{"$f":"SUMPRODUCT(CA232:CA$605, $I232:$I$605) / $I231","v":78.784971108407547},{"$f":"SUMPRODUCT(CB232:CB$605, $I232:$I$605) / $I231","v":78.784971108407547},null,46434.955654882164,8740.9556548821602,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB231)+$CB$5","v":1364.1612975322546},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB231)+$CB$5","v":1026.0012224700392},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB231)+$CB$5","v":450.13623685817106},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB231)+$CB$5","v":450.13623685817106}]
[18.916666666666668,11,19,19.416666666666668,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C232, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47025132133152037,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E232,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E232, Myopia!$A:$A, 0)) * Trend_Factor^(A232)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C232,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79165794903694542,2.783374820441736E-5,3.5390866127464978E-4,0,0.79127620662746634,null,0,0,0,0,{"$f":"SUMPRODUCT(AE233:AE$605, $I232:$I$604) / $I232","v":0},null,-47000,{"$f":"IF(E232>Mat_Year,0,  -SUM($AD$5:AD232))","v":-9306},-0.25902086079030795,-16.63370707990854,-21.338417635102267,-16.892727940698848,-369.34920074395683,{"$f":"SUMPRODUCT(AN233:AN$605, $I233:$I$605) / $I232","v":-292.3982307393959},null,0,0,0,-2.2461823084910639,0,-2.2461823084910639,-25.756223804030867,0,-25.756223804030867,-1.778208079503107,-9.8322429340328473E-3,-2.2461823084910639,-1.2419812048870101E-2,-1.778208079503107,-9.8322429340328473E-3,-39.764464656046918,{"$f":"(SUMPRODUCT(BE233:BE$605,$I232:$I$604)+SUMPRODUCT(BF233:BF$605,$I233:$I$605)) / $I232","v":-31.479854534158211},null,-1.778208079503107,-16.902560183632879,null,409.31103773986752,323.87808527355406,null,{"$f":"Reserve!BX232","v":536.10280652002461},424.20539510550361,23.116452265409066,null,1.8737044625841939,1.4833330319507749,{"$f":"SUMPRODUCT(BU233:BU$605, $I233:$I$605) / $I232","v":13.094209440651305},null,{"$f":"-BZ232*Others!$Q$43","v":-1.5152683607613071},null,5.9190170342238559,4.4037486734625491,4.4037486734625491,null,{"$f":"SUMPRODUCT(BZ233:BZ$605, $I233:$I$605) / $I232","v":100.32730983194946},{"$f":"SUMPRODUCT(CA233:CA$605, $I233:$I$605) / $I232","v":74.643518514970395},{"$f":"SUMPRODUCT(CB233:CB$605, $I233:$I$605) / $I232","v":74.643518514970395},null,46463.897193479977,8769.8971934799756,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB232)+$CB$5","v":1366.6788876471865},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB232)+$CB$5","v":1027.7510353863215},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB232)+$CB$5","v":450.86202672052082},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB232)+$CB$5","v":450.86202672052082}]
[19,12,19,19.5,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C233, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4686909248421896,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E233,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E233, Myopia!$A:$A, 0)) * Trend_Factor^(A233)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C233,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79127620662746634,2.7820326597121792E-5,3.5373800430688377E-4,0,0.79089464829656231,null,0,0,0,0,{"$f":"SUMPRODUCT(AE234:AE$605, $I233:$I$604) / $I233","v":0},null,-47000,{"$f":"IF(E233>Mat_Year,0,  -SUM($AD$5:AD233))","v":-9306},-0.25889595931281539,-16.625686202423537,-21.338417635102267,-16.884582161736354,-349.41922628373101,{"$f":"SUMPRODUCT(AN234:AN$605, $I234:$I$605) / $I233","v":-276.48711989649496},null,0,0,0,-2.2486937615963307,0,-2.2486937615963307,-25.785021799637924,0,-25.785021799637924,-1.7793378695427928,-9.8384898801932453E-3,-2.2486937615963307,-1.2433698622288053E-2,-1.7793378695427928,-9.8384898801932453E-3,-37.647484946915561,{"$f":"(SUMPRODUCT(BE234:BE$605,$I233:$I$604)+SUMPRODUCT(BF234:BF$605,$I234:$I$605)) / $I233","v":-29.789559077859987},null,-1.7793378695427928,-16.894420651616546,null,387.25344726256145,306.27667897435487,null,{"$f":"Reserve!BX233","v":507.06480931396254},401.03484402592983,23.170551079573784,null,1.7773420375987365,1.4063684653906598,{"$f":"SUMPRODUCT(BU234:BU$605, $I234:$I$605) / $I233","v":11.73143507397001},null,{"$f":"-BZ233*Others!$Q$43","v":-1.5112092220941067},null,5.9031610238051044,4.3919518017109977,4.3919518017109977,null,{"$f":"SUMPRODUCT(BZ234:BZ$605, $I234:$I$605) / $I233","v":94.758165051574892},{"$f":"SUMPRODUCT(CA234:CA$605, $I234:$I$605) / $I233","v":70.500074798371728},{"$f":"SUMPRODUCT(CB234:CB$605, $I234:$I$605) / $I233","v":70.500074798371728},null,46492.935190686039,8798.9351906860375,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB233)+$CB$5","v":1369.1835563901336},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB233)+$CB$5","v":1029.4890798518391},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB233)+$CB$5","v":451.58014593542566},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB233)+$CB$5","v":451.58014593542566}]
[19.083333333333332,1,20,19.583333333333332,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C234, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46713570608887672,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E234,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E234, Myopia!$A:$A, 0)) * Trend_Factor^(A234)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C234,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79089464829656231,2.7806911461809122E-5,3.5356742963097392E-4,0,0.79051327395546955,null,0,0,0,0,{"$f":"SUMPRODUCT(AE235:AE$605, $I234:$I$604) / $I234","v":0},null,-47000,{"$f":"IF(E234>Mat_Year,0,  -SUM($AD$5:AD234))","v":-9306},-0.25877111806359571,-16.617669192655775,-21.338417635102267,-16.876440310719371,-329.41325264319715,{"$f":"SUMPRODUCT(AN235:AN$605, $I235:$I$605) / $I234","v":-260.53117859346804},null,0,0,0,-2.2512080227535862,0,-2.2512080227535862,-25.813851994241119,0,-25.813851994241119,-1.7804683773980969,-9.8447407953703315E-3,-2.2512080227535862,-1.2447600722263127E-2,-1.7804683773980969,-9.8447407953703315E-3,-35.519896002991224,{"$f":"(SUMPRODUCT(BE235:BE$605,$I234:$I$604)+SUMPRODUCT(BF235:BF$605,$I235:$I$605)) / $I234","v":-28.092495656816215},null,-1.7804683773980969,-16.88628505151474,null,365.10920658688724,288.62367425028413,null,{"$f":"Reserve!BX234","v":477.93004013402282},377.81004074801535,23.224803277914475,null,1.6806584669555089,1.3292237871294168,{"$f":"SUMPRODUCT(BU235:BU$605, $I235:$I$605) / $I234","v":10.441268347974002},null,{"$f":"-BZ234*Others!$Q$43","v":-1.5071420508495499},null,5.887273636131054,4.3801315852815037,4.3801315852815037,null,{"$f":"SUMPRODUCT(BZ235:BZ$605, $I235:$I$605) / $I234","v":89.186366497731171},{"$f":"SUMPRODUCT(CA235:CA$605, $I235:$I$605) / $I234","v":66.354656674311983},{"$f":"SUMPRODUCT(CB235:CB$605, $I235:$I$605) / $I234","v":66.354656674311983},null,46522.069959865978,8828.0699598659776,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB234)+$CB$5","v":1371.6753388211287},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB234)+$CB$5","v":1031.2154133599322},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB234)+$CB$5","v":452.2906666584679},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB234)+$CB$5","v":452.2906666584679}]
[19.166666666666664,2,20,19.666666666666664,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C235, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46558564789072387,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E235,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E235, Myopia!$A:$A, 0)) * Trend_Factor^(A235)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C235,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79051327395546955,2.7793502795358526E-5,3.5339693720723859E-4,0,0.79013208351546693,null,0,0,0,0,{"$f":"SUMPRODUCT(AE236:AE$605, $I235:$I$604) / $I235","v":0},null,-47000,{"$f":"IF(E235>Mat_Year,0,  -SUM($AD$5:AD235))","v":-9306},-0.25864633701360645,-16.609656048740213,-21.338417635102264,-16.868302385753818,-309.33099001388507,{"$f":"SUMPRODUCT(AN236:AN$605, $I236:$I$605) / $I235","v":-244.53025365176293},null,0,0,0,-2.2537250951025123,0,-2.2537250951025123,-25.842714423842136,0,-25.842714423842136,-1.7815996035250889,-9.8509956820858474E-3,-2.2537250951025123,-1.2461518366155562E-2,-1.7815996035250889,-9.8509956820858474E-3,-33.381654531873004,{"$f":"(SUMPRODUCT(BE236:BE$605,$I235:$I$604)+SUMPRODUCT(BF236:BF$605,$I236:$I$605)) / $I235","v":-26.388641014041365},null,-1.7815996035250889,-16.878153381435904,null,342.87798245127323,270.9188946658042,null,{"$f":"Reserve!BX235","v":448.69818461132428},354.53083147655326,23.279209271462094,null,1.5836527073667013,1.2518984865088942,{"$f":"SUMPRODUCT(BU236:BU$605, $I236:$I$605) / $I235","v":9.2241316151300108},null,{"$f":"-BZ235*Others!$Q$43","v":-1.503066821890559},null,5.8713547730099958,4.368287951119437,4.368287951119437,null,{"$f":"SUMPRODUCT(BZ236:BZ$605, $I236:$I$605) / $I235","v":83.611936810748986},{"$f":"SUMPRODUCT(CA236:CA$605, $I236:$I$605) / $I235","v":62.207280987197251},{"$f":"SUMPRODUCT(CB236:CB$605, $I236:$I$605) / $I235","v":62.207280987197251},null,46551.301815388673,8857.3018153886751,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB235)+$CB$5","v":1374.154269897117},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB235)+$CB$5","v":1032.9300931397861},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB235)+$CB$5","v":452.99366040184282},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB235)+$CB$5","v":452.99366040184282}]
[19.249999999999996,3,20,19.749999999999996,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C236, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46404073312388305,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E236,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E236, Myopia!$A:$A, 0)) * Trend_Factor^(A236)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C236,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.79013208351546693,2.778010059465067E-5,3.5322652699601529E-4,0,0.78975107688787627,null,0,0,0,0,{"$f":"SUMPRODUCT(AE237:AE$605, $I236:$I$604) / $I236","v":0},null,-47000,{"$f":"IF(E236>Mat_Year,0,  -SUM($AD$5:AD236))","v":-9306},-0.25852161613381913,-16.601646768812717,-21.338417635102267,-16.860168384946537,-289.17214748219504,{"$f":"SUMPRODUCT(AN237:AN$605, $I237:$I$605) / $I236","v":-228.48419138474867},null,0,0,0,-2.2562449817862942,0,-2.2562449817862942,-25.871609124482834,0,-25.871609124482834,-1.7827315483801214,-9.8572545428631062E-3,-2.2562449817862942,-1.247545157134497E-2,-1.7827315483801214,-9.8572545428631062E-3,-31.232717072901572,{"$f":"(SUMPRODUCT(BE237:BE$605,$I236:$I$604)+SUMPRODUCT(BF237:BF$605,$I237:$I$605)) / $I236","v":-24.677971814660815},null,-1.7827315483801214,-16.870025639489398,null,320.55944032014503,253.16216319940943,null,{"$f":"Reserve!BX236","v":419.36892737055109},331.19706200420632,23.333769472346944,null,1.4863237122044028,1.1743920515025081,{"$f":"SUMPRODUCT(BU237:BU$605, $I237:$I$605) / $I236","v":8.0804491460548142},null,{"$f":"-BZ236*Others!$Q$43","v":-1.4989835100108631},null,5.8554043359799337,4.3564208259690709,4.3564208259690709,null,{"$f":"SUMPRODUCT(BZ237:BZ$605, $I237:$I$605) / $I236","v":78.034898804796825},{"$f":"SUMPRODUCT(CA237:CA$605, $I237:$I$605) / $I236","v":58.057964710768836},{"$f":"SUMPRODUCT(CB237:CB$605, $I237:$I$605) / $I236","v":58.057964710768836},null,46580.631072629447,8886.6310726294487,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB236)+$CB$5","v":1376.6203844722636},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB236)+$CB$5","v":1034.6331761576296},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB236)+$CB$5","v":453.68919803994027},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB236)+$CB$5","v":453.68919803994027}]
[19.333333333333329,4,20,19.833333333333329,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C237, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46250094472132686,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E237,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E237, Myopia!$A:$A, 0)) * Trend_Factor^(A237)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C237,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.78975107688787627,2.7766704856567733E-5,3.5305619895766054E-4,0,0.78937025398406202,null,0,0,0,0,{"$f":"SUMPRODUCT(AE238:AE$605, $I237:$I$604) / $I237","v":0},null,-47000,{"$f":"IF(E237>Mat_Year,0,  -SUM($AD$5:AD237))","v":-9306},-0.25839695539521934,-16.593641351010046,-21.338417635102267,-16.852038306405266,-268.93643302518353,{"$f":"SUMPRODUCT(AN238:AN$605, $I238:$I$605) / $I237","v":-212.39283759602293},null,0,0,0,-2.258767685951637,0,-2.258767685951637,-25.900536132245435,0,-25.900536132245435,-1.7838642124198416,-9.8635173802270465E-3,-2.258767685951637,-1.2489400355230417E-2,-1.7838642124198416,-9.8635173802270465E-3,-29.073039996514037,{"$f":"(SUMPRODUCT(BE238:BE$605,$I237:$I$604)+SUMPRODUCT(BF238:BF$605,$I238:$I$605)) / $I237","v":-22.96046464565126},null,-1.7838642124198416,-16.861901823785495,null,298.15324437906435,235.35330224167413,null,{"$f":"Reserve!BX237","v":389.94195202675803},307.80857771040291,23.388484293803401,null,1.3886704314900051,1.0967039687115834,{"$f":"SUMPRODUCT(BU238:BU$605, $I238:$I$605) / $I237","v":7.0106471372733603},null,{"$f":"-BZ237*Others!$Q$43","v":-1.4948920899352698},null,5.8394222263096474,4.3445301363743773,4.3445301363743773,null,{"$f":"SUMPRODUCT(BZ238:BZ$605, $I238:$I$605) / $I237","v":72.455275468728743},{"$f":"SUMPRODUCT(CA238:CA$605, $I238:$I$605) / $I237","v":53.90672494873418},{"$f":"SUMPRODUCT(CB238:CB$605, $I238:$I$605) / $I237","v":53.90672494873418},null,46610.058047973245,8916.0580479732416,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB237)+$CB$5","v":1379.0737172982554},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB237)+$CB$5","v":1036.3247191179303},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB237)+$CB$5","v":454.37734981487779},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB237)+$CB$5","v":454.37734981487779}]
[19.416666666666661,5,20,19.916666666666661,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C238, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46096626567266014,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E238,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},0,0.42199999999999999,{"$f":"INDEX(Myopia!$H:$H, MATCH(E238, Myopia!$A:$A, 0)) * Trend_Factor^(A238)","v":5.3646636359842574},0,5.3646636359842574,{"$f":"VLOOKUP(C238,Others!$L$10:$M$61,2)","v":0},0,0,3.516666666666667E-5,4.4705530299868817E-4,0,0.78937025398406202,2.7753315577993398E-5,3.5288595305255018E-4,0,0.7889896147154315,null,0,0,0,0,{"$f":"SUMPRODUCT(AE239:AE$605, $I238:$I$604) / $I238","v":0},null,-47000,{"$f":"IF(E238>Mat_Year,0,  -SUM($AD$5:AD238))","v":-9306},-0.25827235476880656,-16.585639793469859,-21.338417635102267,-16.843912148238665,-248.62355350633271,{"$f":"SUMPRODUCT(AN239:AN$605, $I239:$I$605) / $I238","v":-196.2560375777139},null,0,0,0,-2.2612932107487631,0,-2.2612932107487631,-25.929495483252481,0,-25.929495483252481,-1.7849975961011861,-9.869784196704208E-3,-2.2612932107487631,-1.2503364735230428E-2,-1.7849975961011861,-9.869784196704208E-3,-26.902579503596328,{"$f":"(SUMPRODUCT(BE239:BE$605,$I238:$I$604)+SUMPRODUCT(BF239:BF$605,$I239:$I$605)) / $I238","v":-21.236096015580255},null,-1.7849975961011861,-16.853781932435371,null,275.65905752984844,217.49213359329408,null,{"$f":"Reserve!BX238","v":360.41694118216657},284.36522356023193,23.44335415017099,null,1.2906918118835609,1.0188337233616755,{"$f":"SUMPRODUCT(BU239:BU$605, $I239:$I$605) / $I238","v":6.0151537190063937},null,{"$f":"-BZ238*Others!$Q$43","v":-1.4907925363190038},null,5.8234083449961087,4.3326158086771045,4.3326158086771045,null,{"$f":"SUMPRODUCT(BZ239:BZ$605, $I239:$I$605) / $I238","v":66.873089966937812},{"$f":"SUMPRODUCT(CA239:CA$605, $I239:$I$605) / $I238","v":49.75357893540172},{"$f":"SUMPRODUCT(CB239:CB$605, $I239:$I$605) / $I238","v":49.75357893540172},null,46639.583058817836,8945.5830588178342,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB238)+$CB$5","v":1381.5143030246059},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB238)+$CB$5","v":1038.004778464584},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB238)+$CB$5","v":455.05818534198602},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB238)+$CB$5","v":455.05818534198602}]
[19.499999999999993,6,20,19.999999999999993,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C239, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45943667902393182,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E239,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E239, Myopia!$A:$A, 0)) * Trend_Factor^(A239)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C239,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.7889896147154315,2.8528780044857939E-5,3.5083350911146484E-4,0,0.78861025242627514,null,0,0,0,0,{"$f":"SUMPRODUCT(AE240:AE$605, $I239:$I$604) / $I239","v":0},null,-47000,{"$f":"IF(E239>Mat_Year,0,  -SUM($AD$5:AD239))","v":-9306},-0.26548882709744798,-16.489174928238846,-21.235594794716377,-16.754663755336296,-228.33603751168999,{"$f":"SUMPRODUCT(AN240:AN$605, $I240:$I$605) / $I239","v":-180.15476226199661},null,0,0,0,-2.2638215593314164,0,-2.2638215593314164,-25.958487213666906,0,-25.958487213666906,-1.7861316998813817,-9.8476711324118112E-3,-2.2638215593314164,-1.2481369778186011E-2,-1.7861316998813817,-9.8476711324118112E-3,-24.721327599783653,{"$f":"(SUMPRODUCT(BE240:BE$605,$I239:$I$604)+SUMPRODUCT(BF240:BF$605,$I240:$I$605)) / $I239","v":-19.504870738207266},null,-1.7861316998813817,-16.764511426468708,null,253.17909878285462,199.65963300020383,null,{"$f":"Reserve!BX239","v":330.92814920846473},260.97333128224739,23.391892277984539,null,1.1923867966731219,0.94078079929889391,{"$f":"SUMPRODUCT(BU240:BU$605, $I240:$I$605) / $I239","v":5.0943989629876922},null,{"$f":"-BZ239*Others!$Q$43","v":-1.4801996674389362},null,5.7820299509333442,4.3018302834944082,4.3018302834944082,null,{"$f":"SUMPRODUCT(BZ240:BZ$605, $I240:$I$605) / $I239","v":61.313698282043539},{"$f":"SUMPRODUCT(CA240:CA$605, $I240:$I$605) / $I239","v":45.617391521840389},{"$f":"SUMPRODUCT(CB240:CB$605, $I240:$I$605) / $I239","v":45.617391521840389},null,46669.071850791537,8975.0718507915353,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB239)+$CB$5","v":1383.9315854289534},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB239)+$CB$5","v":1039.6661315435474},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB239)+$CB$5","v":455.72883531577145},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB239)+$CB$5","v":455.72883531577145}]
[19.583333333333325,7,20,20.083333333333325,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C240, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45791216787744782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E240,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E240, Myopia!$A:$A, 0)) * Trend_Factor^(A240)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C240,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78861025242627514,2.8515062825894847E-5,3.5066482120905528E-4,0,0.78823107254224023,null,0,0,0,0,{"$f":"SUMPRODUCT(AE241:AE$605, $I240:$I$604) / $I240","v":0},null,-47000,{"$f":"IF(E240>Mat_Year,0,  -SUM($AD$5:AD240))","v":-9306},-0.26536117465777742,-16.481246596825599,-21.235594794716377,-16.746607771483376,-207.97084111751161,{"$f":"SUMPRODUCT(AN241:AN$605, $I241:$I$605) / $I240","v":-164.00793751098558},null,0,0,0,-2.2663527348568677,0,-2.2663527348568677,-25.987511359692078,0,-25.987511359692078,-1.7872690023224536,-9.8539415437249901E-3,-2.2663527348568677,-1.2495325179209748E-2,-1.7872690023224536,-9.8539415437249901E-3,-22.529169939759068,{"$f":"(SUMPRODUCT(BE241:BE$605,$I240:$I$604)+SUMPRODUCT(BF241:BF$605,$I241:$I$605)) / $I240","v":-17.76673439314785},null,-1.7872690023224536,-16.7564617130271,null,230.61089347551996,181.77467190413341,null,{"$f":"Reserve!BX240","v":301.3411632567728},237.52646831501235,23.446862967235035,null,1.0942023542854895,0.86289919481850441,{"$f":"SUMPRODUCT(BU241:BU$605, $I241:$I$605) / $I240","v":4.2484603744787144},null,{"$f":"-BZ240*Others!$Q$43","v":-1.4761040503562202},null,5.7660314467039848,4.2899273963477649,4.2899273963477649,null,{"$f":"SUMPRODUCT(BZ241:BZ$605, $I241:$I$605) / $I240","v":55.75179641087891},{"$f":"SUMPRODUCT(CA241:CA$605, $I241:$I$605) / $I240","v":41.479336529693903},{"$f":"SUMPRODUCT(CB241:CB$605, $I241:$I$605) / $I240","v":41.479336529693903},null,46698.658836743227,9004.6588367432269,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB240)+$CB$5","v":1386.3362488200455},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB240)+$CB$5","v":1041.316165323746},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB240)+$CB$5","v":456.39233877454626},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB240)+$CB$5","v":456.39233877454626}]
[19.666666666666657,8,20,20.166666666666657,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C241, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45639271539158421,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E241,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E241, Myopia!$A:$A, 0)) * Trend_Factor^(A241)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C241,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78823107254224023,2.8501352202450246E-5,3.5049621441522771E-4,0,0.7878520749756226,null,0,0,0,0,{"$f":"SUMPRODUCT(AE242:AE$605, $I241:$I$604) / $I241","v":0},null,-47000,{"$f":"IF(E241>Mat_Year,0,  -SUM($AD$5:AD241))","v":-9306},-0.26523358359600196,-16.473322077515704,-21.235594794716377,-16.738555661111704,-187.52801425132668,{"$f":"SUMPRODUCT(AN242:AN$605, $I242:$I$605) / $I241","v":-147.81540780503974},null,0,0,0,-2.2688867404859163,0,-2.2688867404859163,-26.016567957571837,0,-26.016567957571837,-1.7884070289300813,-9.8602159476631791E-3,-2.2688867404859163,-1.2509296183746656E-2,-1.7884070289300813,-9.8602159476631791E-3,-20.326099540049061,{"$f":"(SUMPRODUCT(BE242:BE$605,$I241:$I$604)+SUMPRODUCT(BF242:BF$605,$I242:$I$605)) / $I241","v":-16.021663241053208},null,-1.7884070289300813,-16.748415877059369,null,207.95410236263237,163.83707104609294,null,{"$f":"Reserve!BX241","v":271.65566456542433},214.02447900675128,23.501989308261074,null,0.99569098866019379,0.78483457591226813,{"$f":"SUMPRODUCT(BU242:BU$605, $I242:$I$605) / $I241","v":3.4777700507847489},null,{"$f":"-BZ241*Others!$Q$43","v":-1.4720002504150764},null,5.7500009781838921,4.2780007277688155,4.2780007277688155,null,{"$f":"SUMPRODUCT(BZ242:BZ$605, $I242:$I$605) / $I241","v":50.187407960658327},{"$f":"SUMPRODUCT(CA242:CA$605, $I242:$I$605) / $I241","v":37.339431522729797},{"$f":"SUMPRODUCT(CB242:CB$605, $I242:$I$605) / $I241","v":37.339431522729797},null,46728.344335434573,9034.3443354345764,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB241)+$CB$5","v":1388.7283273601201},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB241)+$CB$5","v":1042.9549352008407},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB241)+$CB$5","v":457.04876316970763},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB241)+$CB$5","v":457.04876316970763}]
[19.749999999999989,9,20,20.249999999999989,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C242, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45487830478060132,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E242,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E242, Myopia!$A:$A, 0)) * Trend_Factor^(A242)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C242,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.7878520749756226,2.8487648171352864E-5,3.5032768869098336E-4,0,0.78747325963876025,null,0,0,0,0,{"$f":"SUMPRODUCT(AE243:AE$605, $I242:$I$604) / $I242","v":0},null,-47000,{"$f":"IF(E242>Mat_Year,0,  -SUM($AD$5:AD242))","v":-9306},-0.26510605388260977,-16.465401368476218,-21.235594794716373,-16.730507422358826,-167.00726099209095,{"$f":"SUMPRODUCT(AN243:AN$605, $I243:$I$605) / $I242","v":-131.5770171086142},null,0,0,0,-2.2714235793828985,0,-2.2714235793828985,-26.045657043590563,0,-26.045657043590563,-1.7895457801653725,-9.8664943467686381E-3,-2.2714235793828985,-1.2523282809242996E-2,-1.7895457801653725,-9.8664943467686381E-3,-18.112071943856076,{"$f":"(SUMPRODUCT(BE243:BE$605,$I242:$I$604)+SUMPRODUCT(BF243:BF$605,$I243:$I$605)) / $I242","v":-14.269633463074767},null,-1.7895457801653725,-16.740373916705597,null,185.20838490261067,145.84665057168897,null,{"$f":"Reserve!BX242","v":241.87133335292978},190.46720728860481,23.557271718146467,null,0.896851638544506,0.70658642437257613,{"$f":"SUMPRODUCT(BU243:BU$605, $I243:$I$605) / $I242","v":2.7827620459853084},null,{"$f":"-BZ242*Others!$Q$43","v":-1.4678882420859067},null,5.7339384456480733,4.2660502035621661,4.2660502035621661,null,{"$f":"SUMPRODUCT(BZ243:BZ$605, $I243:$I$605) / $I242","v":44.620556716915843},{"$f":"SUMPRODUCT(CA243:CA$605, $I243:$I$605) / $I242","v":33.197694197385388},{"$f":"SUMPRODUCT(CB243:CB$605, $I243:$I$605) / $I242","v":33.197694197385388},null,46758.12866664707,9064.1286666470696,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB242)+$CB$5","v":1391.1078551110322},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB242)+$CB$5","v":1044.5824963159669},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB242)+$CB$5","v":457.69817535026482},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB242)+$CB$5","v":457.69817535026482}]
[19.833333333333321,10,20,20.333333333333321,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C243, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45336891931445822,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E243,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E243, Myopia!$A:$A, 0)) * Trend_Factor^(A243)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C243,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78747325963876025,2.8473950729432972E-5,3.5015924399734236E-4,0,0.7870946264440335,null,0,0,0,0,{"$f":"SUMPRODUCT(AE244:AE$605, $I243:$I$604) / $I243","v":0},null,-47000,{"$f":"IF(E243>Mat_Year,0,  -SUM($AD$5:AD243))","v":-9306},-0.26497858548810321,-16.457484467875091,-21.235594794716373,-16.722463053363192,-146.40828429073315,{"$f":"SUMPRODUCT(AN244:AN$605, $I244:$I$605) / $I243","v":-115.29260886854192},null,0,0,0,-2.2739632547156856,0,-2.2739632547156856,-26.074778654073192,0,-26.074778654073192,-1.7906852564897253,-9.8727767435852591E-3,-2.2739632547156856,-1.2537285073164548E-2,-1.7906852564897253,-9.8727767435852591E-3,-15.887042521720984,{"$f":"(SUMPRODUCT(BE244:BE$605,$I243:$I$604)+SUMPRODUCT(BF244:BF$605,$I244:$I$605)) / $I243","v":-12.510621160599213},null,-1.7906852564897253,-16.732335830106777,null,162.37339925255941,127.80323002914115,null,{"$f":"Reserve!BX243","v":211.98784881474211},166.85449667351369,23.612710615091117,null,0.79768323929042406,0.62815422060323545,{"$f":"SUMPRODUCT(BU244:BU$605, $I244:$I$605) / $I243","v":2.1638723788373393},null,{"$f":"-BZ243*Others!$Q$43","v":-1.4637679997690503},null,5.7178437490978524,4.2540757493288019,4.2540757493288019,null,{"$f":"SUMPRODUCT(BZ244:BZ$605, $I244:$I$605) / $I243","v":39.051266644372539},{"$f":"SUMPRODUCT(CA244:CA$605, $I244:$I$605) / $I243","v":29.054142383413172},{"$f":"SUMPRODUCT(CB244:CB$605, $I244:$I$605) / $I243","v":29.054142383413172},null,46788.012151185256,9094.0121511852576,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB243)+$CB$5","v":1393.4748660345476},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB243)+$CB$5","v":1046.1989035568881},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB243)+$CB$5","v":458.34064156806949},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB243)+$CB$5","v":458.34064156806949}]
[19.916666666666654,11,20,20.416666666666654,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C244, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45186454231862783,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E244,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E244, Myopia!$A:$A, 0)) * Trend_Factor^(A244)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C244,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.7870946264440335,2.8460259873522355E-5,3.4999088029534362E-4,0,0.78671617530386462,null,0,0,0,0,{"$f":"SUMPRODUCT(AE245:AE$605, $I244:$I$604) / $I244","v":0},null,-47000,{"$f":"IF(E244>Mat_Year,0,  -SUM($AD$5:AD244))","v":-9306},-0.26485117838299904,-16.449571373881149,-21.235594794716373,-16.714422552264146,-125.73078596585519,{"$f":"SUMPRODUCT(AN245:AN$605, $I245:$I$605) / $I244","v":-98.962026012309522},null,0,0,0,-2.2765057696556932,0,-2.2765057696556932,-26.103932825385275,0,-26.103932825385275,-1.7918254583648348,-9.8790631406585443E-3,-2.2765057696556932,-1.2551302992996607E-2,-1.7918254583648348,-9.8790631406585443E-3,-13.650966470861313,{"$f":"(SUMPRODUCT(BE245:BE$605,$I244:$I$604)+SUMPRODUCT(BF245:BF$605,$I245:$I$605)) / $I244","v":-10.744602354982611},null,-1.7918254583648348,-16.724301615404805,null,139.44880226330491,109.70662836729214,null,{"$f":"Reserve!BX244","v":182.00488912001146},143.18619025509938,23.668306418414318,null,0.69818472284390398,0.54953744361575363,{"$f":"SUMPRODUCT(BU245:BU$605, $I245:$I$605) / $I244","v":1.6215390407084467},null,{"$f":"-BZ244*Others!$Q$43","v":-1.4596394977946709},null,5.7017167882604332,4.2420772904657618,4.2420772904657618,null,{"$f":"SUMPRODUCT(BZ245:BZ$605, $I245:$I$605) / $I244","v":33.479561887807229},{"$f":"SUMPRODUCT(CA245:CA$605, $I245:$I$605) / $I244","v":24.908794044528584},{"$f":"SUMPRODUCT(CB245:CB$605, $I245:$I$605) / $I244","v":24.908794044528584},null,46817.995110879987,9123.9951108799887,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB244)+$CB$5","v":1395.829393992643},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB244)+$CB$5","v":1047.8042115591484},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB244)+$CB$5","v":458.97622748300068},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB244)+$CB$5","v":458.97622748300068}]
[19.999999999999986,12,20,20.499999999999986,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C245, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.4503651571739129,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E245,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E245, Myopia!$A:$A, 0)) * Trend_Factor^(A245)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C245,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78671617530386462,2.8446575600454326E-5,3.4982259754604461E-4,{"$f":"W245 * (1-T245)*(1-U245)*(V245)","v":0},0.78633790613071808,null,0,0,0,0,{"$f":"SUMPRODUCT(AE246:AE$605, $I245:$I$604) / $I245","v":0},null,-47000,{"$f":"IF(E245>Mat_Year,0,  -SUM($AD$5:AD245))","v":-9306},-0.26472383253782794,-16.441662084664095,-21.235594794716377,-16.706385917201924,-104.97446669941571,{"$f":"SUMPRODUCT(AN246:AN$605, $I246:$I$605) / $I245","v":-82.585110946327234},null,0,0,0,-2.2790511273778811,0,-2.2790511273778811,-26.133119593933035,0,-26.133119593933035,-1.7929663862526874,-9.8853535405356192E-3,-2.2790511273778811,-1.2565336586244027E-2,-1.7929663862526874,-9.8853535405356192E-3,-11.403798814507008,{"$f":"(SUMPRODUCT(BE246:BE$605,$I245:$I$604)+SUMPRODUCT(BF246:BF$605,$I246:$I$605)) / $I245","v":-8.9715529872836992},null,-1.7929663862526874,-16.71627127074246,null,116.43424947441218,91.556663933610935,null,{"$f":"Reserve!BX245","v":151.92213140832993},119.46213070654196,23.72405954855742,null,0.59835501773405542,0.47073557102561214,{"$f":"SUMPRODUCT(BU246:BU$605, $I246:$I$605) / $I245","v":1.156202003540272},null,{"$f":"-BZ245*Others!$Q$43","v":-1.4555027104224987},null,5.6855574625878855,4.2300547521653868,4.2300547521653868,null,{"$f":"SUMPRODUCT(BZ246:BZ$605, $I246:$I$605) / $I245","v":27.905466772931025},{"$f":"SUMPRODUCT(CA246:CA$605, $I246:$I$605) / $I245","v":20.761667279060678},{"$f":"SUMPRODUCT(CB246:CB$605, $I246:$I$605) / $I245","v":20.761667279060678},null,46848.077868591667,9154.0778685916703,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB245)+$CB$5","v":1398.1714727477979},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB245)+$CB$5","v":1049.3984747072163},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB245)+$CB$5","v":459.60499816810307},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB245)+$CB$5","v":459.60499816810307}]
[20.083333333333318,1,21,20.583333333333318,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C246, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4488707473162622,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E246,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E246, Myopia!$A:$A, 0)) * Trend_Factor^(A246)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C246,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78633790613071808,2.8432897907063726E-5,3.4965439571052161E-4,0,0.78595981883710053,null,0,0,0,0,{"$f":"SUMPRODUCT(AE247:AE$605, $I246:$I$604) / $I246","v":0},null,-47000,{"$f":"IF(E246>Mat_Year,0,  -SUM($AD$5:AD246))","v":-9306},-0.26459654792313503,-16.433756598394517,-21.235594794716373,-16.69835314631765,-84.139026032397325,{"$f":"SUMPRODUCT(AN247:AN$605, $I247:$I$605) / $I246","v":-66.16170555419329},null,0,0,0,-2.2815993310607605,0,-2.2815993310607605,-26.162338996163385,0,-26.162338996163385,-1.7941080406155654,-9.89164794576523E-3,-2.2815993310607605,-1.2579385870431226E-2,-1.7941080406155654,-9.89164794576523E-3,-9.1454944012336039,{"$f":"(SUMPRODUCT(BE247:BE$605,$I246:$I$604)+SUMPRODUCT(BF247:BF$605,$I247:$I$605)) / $I246","v":-7.1914489179962375},null,-1.7941080406155654,-16.708244794263415,null,93.329395109182826,73.353154472189516,null,{"$f":"Reserve!BX246","v":121.73925178646614},95.68216027945509,23.779970427086866,null,0.49819304906230438,0.39174807904853054,{"$f":"SUMPRODUCT(BU247:BU$605, $I247:$I$605) / $I246","v":0.76830322784210825},null,{"$f":"-BZ246*Others!$Q$43","v":-1.4513576118416425},null,5.6693656712564158,4.2180080594147729,4.2180080594147729,null,{"$f":"SUMPRODUCT(BZ247:BZ$605, $I247:$I$605) / $I246","v":22.329005807265563},{"$f":"SUMPRODUCT(CA247:CA$605, $I247:$I$605) / $I246","v":16.612780320605584},{"$f":"SUMPRODUCT(CB247:CB$605, $I247:$I$605) / $I246","v":16.612780320605584},null,46878.260748213535,9184.2607482135336,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB246)+$CB$5","v":1400.5011359632899},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB246)+$CB$5","v":1050.9817471356268},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB246)+$CB$5","v":460.22701811468619},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB246)+$CB$5","v":460.22701811468619}]
[20.16666666666665,2,21,20.66666666666665,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C247, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44738129623658773,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E247,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E247, Myopia!$A:$A, 0)) * Trend_Factor^(A247)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C247,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78595981883710053,2.8419226790186904E-5,3.4948627474986975E-4,0,0.78558191333556049,null,0,0,0,0,{"$f":"SUMPRODUCT(AE248:AE$605, $I247:$I$604) / $I247","v":0},null,-47000,{"$f":"IF(E247>Mat_Year,0,  -SUM($AD$5:AD247))","v":-9306},-0.26446932450947935,-16.425854913243878,-21.235594794716377,-16.690324237753359,-63.224162360457264,{"$f":"SUMPRODUCT(AN248:AN$605, $I248:$I$605) / $I247","v":-49.691651194952421},null,0,0,0,-2.2841503838863955,0,-2.2841503838863955,-26.191591068563998,0,-26.191591068563998,-1.795250421916045,-9.8979463588977461E-3,-2.2841503838863955,-1.2593450863102217E-2,-1.795250421916045,-9.8979463588977461E-3,-6.8760079042928695,{"$f":"(SUMPRODUCT(BE248:BE$605,$I247:$I$604)+SUMPRODUCT(BF248:BF$605,$I248:$I$605)) / $I247","v":-5.4042659267804947},null,-1.795250421916045,-16.700222184112256,null,70.1338920696342,55.095917121732924,null,{"$f":"Reserve!BX247","v":91.455925325089325},71.84612080275781,23.83603947669728,null,0.39769773849152168,0.31257444249672095,{"$f":"SUMPRODUCT(BU248:BU$605, $I248:$I$605) / $I247","v":0.45828667071487672},null,{"$f":"-BZ247*Others!$Q$43","v":-1.4472041761704193},null,5.6531413131657002,4.2059371369952814,4.2059371369952814,null,{"$f":"SUMPRODUCT(BZ248:BZ$605, $I248:$I$605) / $I247","v":16.750203681024885},{"$f":"SUMPRODUCT(CA248:CA$605, $I248:$I$605) / $I247","v":12.462151538682516},{"$f":"SUMPRODUCT(CB248:CB$605, $I248:$I$605) / $I247","v":12.462151538682516},null,46908.544074674908,{"$f":"IF(E248>Mat_Year, 0, MAX(0, -AJ247-$BP247))","v":9214.54407467491},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB247)+$CB$5","v":1402.8184172034908},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB247)+$CB$5","v":1052.5540827301143},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB247)+$CB$5","v":460.84235123737358},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB247)+$CB$5","v":460.84235123737358}]
[20.249999999999982,3,21,20.749999999999982,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C248, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44589678748058215,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E248,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E248, Myopia!$A:$A, 0)) * Trend_Factor^(A248)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C248,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78558191333556049,2.8405562246661748E-5,3.4931823462520267E-4,0,0.78520418953868865,null,0,0,0,0,{"$f":"SUMPRODUCT(AE249:AE$605, $I248:$I$604) / $I248","v":0},null,-47000,{"$f":"IF(E248>Mat_Year,0,  -SUM($AD$5:AD248))","v":-9306},-0.26434216226743423,-16.417957027384524,-21.235594794716373,-16.682299189651957,-42.22957292956167,{"$f":"SUMPRODUCT(AN249:AN$605, $I249:$I$605) / $I248","v":-33.174788701348646},null,0,0,0,-2.2867042890404088,0,-2.2867042890404088,-26.220875847663351,0,-26.220875847663351,-1.7963935306169969,-9.9042487824851661E-3,-2.2867042890404088,-1.2607531581820644E-2,-1.7963935306169969,-9.9042487824851661E-3,-4.5952938209409151,{"$f":"(SUMPRODUCT(BE249:BE$605,$I248:$I$604)+SUMPRODUCT(BF249:BF$605,$I249:$I$605)) / $I248","v":-3.6099797121938426},null,-1.7963935306169969,-16.692203438434444,null,46.847391931458894,36.78476841354248,null,{"$f":"Reserve!BX248","v":61.071826055483136},47.953853681543407,23.892267121214402,null,0.29686800423511622,0.23321413477513186,{"$f":"SUMPRODUCT(BU249:BU$605, $I249:$I$605) / $I248","v":0.22659829390557565},null,{"$f":"-BZ248*Others!$Q$43","v":-1.4430423774561523},null,5.6368842869380948,4.193841909481943,4.193841909481943,null,{"$f":"SUMPRODUCT(BZ249:BZ$605, $I249:$I$605) / $I248","v":11.169085268000922},{"$f":"SUMPRODUCT(CA249:CA$605, $I249:$I$605) / $I248","v":8.3097994393926857},{"$f":"SUMPRODUCT(CB249:CB$605, $I249:$I$605) / $I248","v":8.3097994393926857},null,46938.928173944514,9244.9281739445178,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB248)+$CB$5","v":1405.1233499341552},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB248)+$CB$5","v":1054.1155351287441},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB248)+$CB$5","v":461.45106087911495},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB248)+$CB$5","v":461.45106087911495}]
[20.333333333333314,4,21,20.833333333333314,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C249, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44441720464853718,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E249,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E249, Myopia!$A:$A, 0)) * Trend_Factor^(A249)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C249,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,{"$f":"IF(E249>Mat_Year, 0, AA248)","v":0.78520418953868865},2.8391904273327645E-5,3.4915027529765279E-4,0,{"$f":"W249-SUM(X249:Z249)","v":0.78482664735911767},null,0,0,0,0,{"$f":"SUMPRODUCT(AE250:AE$605, $I249:$I$604) / $I249","v":0},null,-47000,{"$f":"IF(E249>Mat_Year,0,  -SUM($AD$5:AD249))","v":-9306},-0.26421506116758708,-16.410062938989682,-21.235594794716377,-16.674278000157269,-21.154953831602796,{"$f":"SUMPRODUCT(AN250:AN$605, $I250:$I$605) / $I249","v":-16.610958378072048},null,0,0,0,-2.2892610497119841,0,-2.2892610497119841,-26.250193370030747,0,-26.250193370030747,-1.797537367181586,-9.9105552190811089E-3,-2.2892610497119841,-1.2621628044169771E-2,-1.797537367181586,-9.9105552190811089E-3,-2.303306471763702,{"$f":"(SUMPRODUCT(BE250:BE$605,$I249:$I$604)+SUMPRODUCT(BF250:BF$605,$I250:$I$605)) / $I249","v":-1.8085658914204341},null,-1.797537367181586,-16.684188555376352,null,23.469544938965551,18.419524269492481,null,{"$f":"Reserve!BX249","v":30.586626966249156},{"$f":"BP249*AA249","v":24.005199895945307},23.948653785598101,null,0.19570276104609452,0.15366662787768229,{"$f":"SUMPRODUCT(BU250:BU$605, $I250:$I$605) / $I249","v":7.3686071892307428E-2},null,{"$f":"-BZ249*Others!$Q$43","v":-1.4388721896749683},null,5.6205944909178447,4.1817223012428766,4.1817223012428766,null,{"$f":"SUMPRODUCT(BZ250:BZ$605, $I250:$I$605) / $I249","v":5.5856756264528258},{"$f":"SUMPRODUCT(CA250:CA$605, $I250:$I$605) / $I249","v":4.1557426660809025},{"$f":"SUMPRODUCT(CB250:CB$605, $I250:$I$605) / $I249","v":4.1557426660809025},null,46969.413373033749,9275.4133730337508,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB249)+$CB$5","v":1407.4159675227152},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB249)+$CB$5","v":1055.666157723037},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB249)+$CB$5","v":462.05320981615159},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB249)+$CB$5","v":462.05320981615159}]
[20.416666666666647,5,21,20.916666666666647,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C250, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44294253139516232,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E250,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},0,0.434,{"$f":"INDEX(Myopia!$H:$H, MATCH(E250, Myopia!$A:$A, 0)) * Trend_Factor^(A250)","v":5.3360375891693437},0,5.3360375891693437,{"$f":"VLOOKUP(C250,Others!$L$10:$M$61,2)","v":0},0,0,3.6166666666666667E-5,4.446697990974453E-4,0,0.78482664735911767,{"$f":"W250 * (T250)*(1-U250/2)","v":2.8378252867025521E-5},3.489823967283712E-4,0,0.7844492867095223,null,0,0,0,0,{"$f":"SUMPRODUCT(AE251:AE$605, $I250:$I$604) / $I250","v":0},null,-47000,{"$f":"IF(E250>Mat_Year,0,  -SUM($AD$5:AD250))","v":-9306},-0.26408802118053948,-16.402172646233446,-21.235594794716381,-16.666260667413987,0,{"$f":"SUMPRODUCT(AN251:AN$605, $I251:$I$605) / $I250","v":0},null,0,0,0,-2.2918206690938714,0,-2.2918206690938714,-26.279543672276386,0,-26.279543672276386,-1.798681932073273,-9.9168656712408151E-3,-2.2918206690938714,-1.2635740267752526E-2,{"$f":"SUM(AT250,BA250)","v":-1.798681932073273},-9.9168656712408151E-3,0,{"$f":"(SUMPRODUCT(BE251:BE$605,$I250:$I$604)+SUMPRODUCT(BF251:BF$605,$I251:$I$605)) / $I250","v":0},null,{"$f":"SUM(AE250,BE250)","v":-1.798681932073273},-16.676177533085227,null,0,0,null,{"$f":"Reserve!BX250","v":0},0,24.005199895945307,null,9.4200920206085989E-2,7.3931392383486227E-2,{"$f":"SUMPRODUCT(BU251:BU$605, $I251:$I$605) / $I250","v":0},null,{"$f":"-BZ250*Others!$Q$43","v":-1.4346935867315953},null,5.6042718231702944,4.1695782364386993,4.1695782364386993,null,{"$f":"SUMPRODUCT(BZ251:BZ$605, $I251:$I$605) / $I250","v":0},{"$f":"SUMPRODUCT(CA251:CA$605, $I251:$I$605) / $I250","v":0},{"$f":"SUMPRODUCT(CB251:CB$605, $I251:$I$605) / $I250","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB250)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB250)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB250)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB250)+$CB$5","v":462.64886026294084}]
[20.499999999999979,6,21,{"$f":"$D$5+A251","v":20.999999999999979},21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C251, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44147275142940429,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E251,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E251, Myopia!$A:$A, 0)) * Trend_Factor^(A251)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C251,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE252:AE$605, $I251:$I$604) / $I251","v":0},null,0,{"$f":"IF(E251>Mat_Year,0,  -SUM($AD$5:AD251))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN252:AN$605, $I252:$I$605) / $I251","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE252:BE$605,$I251:$I$604)+SUMPRODUCT(BF252:BF$605,$I252:$I$605)) / $I251","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX251","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU252:BU$605, $I252:$I$605) / $I251","v":0},null,{"$f":"-BZ251*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ252:BZ$605, $I252:$I$605) / $I251","v":0},{"$f":"SUMPRODUCT(CA252:CA$605, $I252:$I$605) / $I251","v":0},{"$f":"SUMPRODUCT(CB252:CB$605, $I252:$I$605) / $I251","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB251)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB251)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB251)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB251)+$CB$5","v":462.64886026294084}]
[20.583333333333311,7,21,21.083333333333311,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C252, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44000784851426711,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E252,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E252, Myopia!$A:$A, 0)) * Trend_Factor^(A252)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C252,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE253:AE$605, $I252:$I$604) / $I252","v":0},null,0,{"$f":"IF(E252>Mat_Year,0,  -SUM($AD$5:AD252))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN253:AN$605, $I253:$I$605) / $I252","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE253:BE$605,$I252:$I$604)+SUMPRODUCT(BF253:BF$605,$I253:$I$605)) / $I252","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX252","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU253:BU$605, $I253:$I$605) / $I252","v":0},null,{"$f":"-BZ252*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ253:BZ$605, $I253:$I$605) / $I252","v":0},{"$f":"SUMPRODUCT(CA253:CA$605, $I253:$I$605) / $I252","v":0},{"$f":"SUMPRODUCT(CB253:CB$605, $I253:$I$605) / $I252","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB252)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB252)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB252)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB252)+$CB$5","v":462.64886026294084}]
[20.666666666666643,8,21,21.166666666666643,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C253, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43854780646663272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E253,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E253, Myopia!$A:$A, 0)) * Trend_Factor^(A253)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C253,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE254:AE$605, $I253:$I$604) / $I253","v":0},null,0,{"$f":"IF(E253>Mat_Year,0,  -SUM($AD$5:AD253))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN254:AN$605, $I254:$I$605) / $I253","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE254:BE$605,$I253:$I$604)+SUMPRODUCT(BF254:BF$605,$I254:$I$605)) / $I253","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX253","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU254:BU$605, $I254:$I$605) / $I253","v":0},null,{"$f":"-BZ253*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ254:BZ$605, $I254:$I$605) / $I253","v":0},{"$f":"SUMPRODUCT(CA254:CA$605, $I254:$I$605) / $I253","v":0},{"$f":"SUMPRODUCT(CB254:CB$605, $I254:$I$605) / $I253","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB253)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB253)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB253)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB253)+$CB$5","v":462.64886026294084}]
[20.749999999999975,9,21,21.249999999999975,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C254, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43709260915708209,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E254,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E254, Myopia!$A:$A, 0)) * Trend_Factor^(A254)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C254,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE255:AE$605, $I254:$I$604) / $I254","v":0},null,0,{"$f":"IF(E254>Mat_Year,0,  -SUM($AD$5:AD254))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN255:AN$605, $I255:$I$605) / $I254","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE255:BE$605,$I254:$I$604)+SUMPRODUCT(BF255:BF$605,$I255:$I$605)) / $I254","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX254","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU255:BU$605, $I255:$I$605) / $I254","v":0},null,{"$f":"-BZ254*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ255:BZ$605, $I255:$I$605) / $I254","v":0},{"$f":"SUMPRODUCT(CA255:CA$605, $I255:$I$605) / $I254","v":0},{"$f":"SUMPRODUCT(CB255:CB$605, $I255:$I$605) / $I254","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB254)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB254)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB254)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB254)+$CB$5","v":462.64886026294084}]
[20.833333333333307,10,21,21.333333333333307,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C255, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43564224050971723,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E255,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E255, Myopia!$A:$A, 0)) * Trend_Factor^(A255)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C255,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE256:AE$605, $I255:$I$604) / $I255","v":0},null,0,{"$f":"IF(E255>Mat_Year,0,  -SUM($AD$5:AD255))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN256:AN$605, $I256:$I$605) / $I255","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE256:BE$605,$I255:$I$604)+SUMPRODUCT(BF256:BF$605,$I256:$I$605)) / $I255","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX255","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU256:BU$605, $I256:$I$605) / $I255","v":0},null,{"$f":"-BZ255*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ256:BZ$605, $I256:$I$605) / $I255","v":0},{"$f":"SUMPRODUCT(CA256:CA$605, $I256:$I$605) / $I255","v":0},{"$f":"SUMPRODUCT(CB256:CB$605, $I256:$I$605) / $I255","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB255)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB255)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB255)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB255)+$CB$5","v":462.64886026294084}]
[20.916666666666639,11,21,21.416666666666639,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C256, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4341966845019834,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E256,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E256, Myopia!$A:$A, 0)) * Trend_Factor^(A256)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C256,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE257:AE$605, $I256:$I$604) / $I256","v":0},null,0,{"$f":"IF(E256>Mat_Year,0,  -SUM($AD$5:AD256))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN257:AN$605, $I257:$I$605) / $I256","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE257:BE$605,$I256:$I$604)+SUMPRODUCT(BF257:BF$605,$I257:$I$605)) / $I256","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX256","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU257:BU$605, $I257:$I$605) / $I256","v":0},null,{"$f":"-BZ256*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ257:BZ$605, $I257:$I$605) / $I256","v":0},{"$f":"SUMPRODUCT(CA257:CA$605, $I257:$I$605) / $I256","v":0},{"$f":"SUMPRODUCT(CB257:CB$605, $I257:$I$605) / $I256","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB256)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB256)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB256)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB256)+$CB$5","v":462.64886026294084}]
[20.999999999999972,12,21,21.499999999999972,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C257, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43275592516449218,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E257,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E257, Myopia!$A:$A, 0)) * Trend_Factor^(A257)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C257,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE258:AE$605, $I257:$I$604) / $I257","v":0},null,0,{"$f":"IF(E257>Mat_Year,0,  -SUM($AD$5:AD257))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN258:AN$605, $I258:$I$605) / $I257","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE258:BE$605,$I257:$I$604)+SUMPRODUCT(BF258:BF$605,$I258:$I$605)) / $I257","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX257","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU258:BU$605, $I258:$I$605) / $I257","v":0},null,{"$f":"-BZ257*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ258:BZ$605, $I258:$I$605) / $I257","v":0},{"$f":"SUMPRODUCT(CA258:CA$605, $I258:$I$605) / $I257","v":0},{"$f":"SUMPRODUCT(CB258:CB$605, $I258:$I$605) / $I257","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB257)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB257)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB257)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB257)+$CB$5","v":462.64886026294084}]
[21.083333333333304,1,22,21.583333333333304,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C258, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.43131994658084516,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E258,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E258, Myopia!$A:$A, 0)) * Trend_Factor^(A258)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C258,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE259:AE$605, $I258:$I$604) / $I258","v":0},null,0,{"$f":"IF(E258>Mat_Year,0,  -SUM($AD$5:AD258))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN259:AN$605, $I259:$I$605) / $I258","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE259:BE$605,$I258:$I$604)+SUMPRODUCT(BF259:BF$605,$I259:$I$605)) / $I258","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX258","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU259:BU$605, $I259:$I$605) / $I258","v":0},null,{"$f":"-BZ258*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ259:BZ$605, $I259:$I$605) / $I258","v":0},{"$f":"SUMPRODUCT(CA259:CA$605, $I259:$I$605) / $I258","v":0},{"$f":"SUMPRODUCT(CB259:CB$605, $I259:$I$605) / $I258","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB258)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB258)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB258)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB258)+$CB$5","v":462.64886026294084}]
[21.166666666666636,2,22,21.666666666666636,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C259, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42988873288745799,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E259,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E259, Myopia!$A:$A, 0)) * Trend_Factor^(A259)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C259,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE260:AE$605, $I259:$I$604) / $I259","v":0},null,0,{"$f":"IF(E259>Mat_Year,0,  -SUM($AD$5:AD259))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN260:AN$605, $I260:$I$605) / $I259","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE260:BE$605,$I259:$I$604)+SUMPRODUCT(BF260:BF$605,$I260:$I$605)) / $I259","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX259","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU260:BU$605, $I260:$I$605) / $I259","v":0},null,{"$f":"-BZ259*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ260:BZ$605, $I260:$I$605) / $I259","v":0},{"$f":"SUMPRODUCT(CA260:CA$605, $I260:$I$605) / $I259","v":0},{"$f":"SUMPRODUCT(CB260:CB$605, $I260:$I$605) / $I259","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB259)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB259)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB259)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB259)+$CB$5","v":462.64886026294084}]
[21.249999999999968,3,22,21.749999999999968,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C260, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42846226827338507,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E260,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E260, Myopia!$A:$A, 0)) * Trend_Factor^(A260)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C260,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE261:AE$605, $I260:$I$604) / $I260","v":0},null,0,{"$f":"IF(E260>Mat_Year,0,  -SUM($AD$5:AD260))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN261:AN$605, $I261:$I$605) / $I260","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE261:BE$605,$I260:$I$604)+SUMPRODUCT(BF261:BF$605,$I261:$I$605)) / $I260","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX260","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU261:BU$605, $I261:$I$605) / $I260","v":0},null,{"$f":"-BZ260*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ261:BZ$605, $I261:$I$605) / $I260","v":0},{"$f":"SUMPRODUCT(CA261:CA$605, $I261:$I$605) / $I260","v":0},{"$f":"SUMPRODUCT(CB261:CB$605, $I261:$I$605) / $I260","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB260)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB260)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB260)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB260)+$CB$5","v":462.64886026294084}]
[21.3333333333333,4,22,21.8333333333333,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C261, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42704053698014505,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E261,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},0,0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E261, Myopia!$A:$A, 0)) * Trend_Factor^(A261)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C261,Others!$L$10:$M$61,2)","v":0},0,0,3.7333333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE262:AE$605, $I261:$I$604) / $I261","v":0},null,0,{"$f":"IF(E261>Mat_Year,0,  -SUM($AD$5:AD261))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN262:AN$605, $I262:$I$605) / $I261","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE262:BE$605,$I261:$I$604)+SUMPRODUCT(BF262:BF$605,$I262:$I$605)) / $I261","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX261","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU262:BU$605, $I262:$I$605) / $I261","v":0},null,{"$f":"-BZ261*Others!$Q$43","v":0},null,{"$f":"SUM(BJ261,BK261,BR261,BU261)","v":0},0,0,null,{"$f":"SUMPRODUCT(BZ262:BZ$605, $I262:$I$605) / $I261","v":0},{"$f":"SUMPRODUCT(CA262:CA$605, $I262:$I$605) / $I261","v":0},{"$f":"SUMPRODUCT(CB262:CB$605, $I262:$I$605) / $I261","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB261)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB261)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB261)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB261)+$CB$5","v":462.64886026294084}]
[{"$f":"A261+1/12","v":21.416666666666632},5,22,21.916666666666632,{"$f":"INT(D262+0.001)","v":21},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C262, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42562352330154662,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E262,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Mort","v":0},0.44800000000000001,{"$f":"INDEX(Myopia!$H:$H, MATCH(E262, Myopia!$A:$A, 0)) * Trend_Factor^(A262)","v":{"$error":"#N/A"}},{"$f":"PAD_Incid","v":0},0,{"$f":"VLOOKUP(C262,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Laspe","v":0},0,3.7333333333333331E-5,0,0,{"$f":"IF(E262>Mat_Year, 0, AA261)","v":0},0,0,0,0,null,{"$f":"IF(C262>Prem_Term,0,Ann_Prem)","v":0},{"$f":"IF(Prem_Mode=\"Mth\",AC262/12,\nIF(B262=1, AC262, 0))","v":0},0,0,{"$f":"SUMPRODUCT(AE263:AE$605, $I262:$I$604) / $I262","v":0},null,{"$f":"IF(E262>Mat_Year,0, -Sum_Assured)","v":0},{"$f":"IF(E262>Mat_Year,0,  -SUM($AD$5:AD262))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN263:AN$605, $I263:$I$605) / $I262","v":0},null,0,0,0,{"$f":"IF(E262>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl)^(A261))","v":0},{"$f":"PAD_Exp_Main","v":0},0,{"$f":"IF(E262>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl)^(A261))","v":0},{"$f":"PAD_Exp_Claim","v":0},0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE263:BE$605,$I262:$I$604)+SUMPRODUCT(BF263:BF$605,$I263:$I$605)) / $I262","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX262","v":0},{"$f":"BP262*AA262","v":0},0,null,0,{"$f":"SUM(BJ262,BQ261)*H262","v":0},{"$f":"SUMPRODUCT(BU263:BU$605, $I263:$I$605) / $I262","v":0},null,{"$f":"-BZ262*Others!$Q$43","v":0},null,0,0,{"$f":"CA262","v":0},null,{"$f":"SUMPRODUCT(BZ263:BZ$605, $I263:$I$605) / $I262","v":0},{"$f":"SUMPRODUCT(CA263:CA$605, $I263:$I$605) / $I262","v":0},{"$f":"SUMPRODUCT(CB263:CB$605, $I263:$I$605) / $I262","v":0},null,{"$f":"IF(E263>Mat_Year, 0, MAX(0, -AI262-$BP262))","v":0},{"$f":"IF(E263>Mat_Year, 0, MAX(0, -AJ262-$BP262))","v":0},null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB262)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB262)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB262)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB262)+$CB$5","v":462.64886026294084}]
[21.499999999999964,{"$f":"IF(B262=12,1,B262+1)","v":6},{"$f":"IF(B262=12,C262+1,C262)","v":22},{"$f":"$D$5+A263","v":21.999999999999964},22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C263, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42421121158351505,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E263,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,{"$f":"IFERROR( K263*(1+L263), 0)","v":0.46299999999999997},{"$f":"INDEX(Myopia!$H:$H, MATCH(E263, Myopia!$A:$A, 0)) * Trend_Factor^(A263)","v":{"$error":"#N/A"}},0,{"$f":"IFERROR( N263*(1+O263), 0)","v":0},{"$f":"VLOOKUP(C263,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q263*(1+R263), 0)","v":0},{"$f":"(M263/1000)/12","v":3.8583333333333334E-5},{"$f":"(P263/1000)/12","v":0},{"$f":"(S263/1000)/12","v":0},0,{"$f":"W263 * (T263)*(1-U263/2)","v":0},{"$f":"W263 * (1-T263/2)*(U263)","v":0},{"$f":"W263 * (1-T263)*(1-U263)*(V263)","v":0},{"$f":"W263-SUM(X263:Z263)","v":0},null,0,0,{"$f":"AD263*$W263","v":0},{"$f":"IF($W263 = 0, 0, AG263/$W263)","v":0},{"$f":"SUMPRODUCT(AE264:AE$605, $I263:$I$604) / $I263","v":0},null,0,{"$f":"IF(E263>Mat_Year,0,  -SUM($AD$5:AD263))","v":0},{"$f":"AJ263*X263","v":0},{"$f":"AI263*Y263","v":0},{"$f":"IF($W263 = 0, 0, AN263/$W263)","v":0},{"$f":"SUM(AK263:AL263)","v":0},{"$f":"IF($W263 = 0, 0, AP263/$W263)","v":0},{"$f":"SUMPRODUCT(AN264:AN$605, $I264:$I$605) / $I263","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($W263 = 0, 0, BH263/$W263)","v":0},{"$f":"(SUMPRODUCT(BE264:BE$605,$I263:$I$604)+SUMPRODUCT(BF264:BF$605,$I264:$I$605)) / $I263","v":0},null,0,0,null,{"$f":"IF($W263 = 0, 0, BN263/$AA263)","v":0},0,null,{"$f":"Reserve!BX263","v":0},0,{"$f":"BQ262-BQ263","v":0},null,{"$f":"IF($W263 = 0, 0, BU263/$W263)","v":0},0,{"$f":"SUMPRODUCT(BU264:BU$605, $I264:$I$605) / $I263","v":0},null,{"$f":"-BZ263*Others!$Q$43","v":0},null,0,{"$f":"BZ263+BX263","v":0},0,null,{"$f":"SUMPRODUCT(BZ264:BZ$605, $I264:$I$605) / $I263","v":0},{"$f":"SUMPRODUCT(CA264:CA$605, $I264:$I$605) / $I263","v":0},{"$f":"SUMPRODUCT(CB264:CB$605, $I264:$I$605) / $I263","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB263)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB263)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB263)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB263)+$CB$5","v":462.64886026294084}]
[21.583333333333297,7,22,22.083333333333297,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C264, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42280358622391928,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E264,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E264, Myopia!$A:$A, 0)) * Trend_Factor^(A264)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C264,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE265:AE$605, $I264:$I$604) / $I264","v":0},null,0,{"$f":"IF(E264>Mat_Year,0,  -SUM($AD$5:AD264))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN265:AN$605, $I265:$I$605) / $I264","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE265:BE$605,$I264:$I$604)+SUMPRODUCT(BF265:BF$605,$I265:$I$605)) / $I264","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX264","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU265:BU$605, $I265:$I$605) / $I264","v":0},null,{"$f":"-BZ264*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ265:BZ$605, $I265:$I$605) / $I264","v":0},{"$f":"SUMPRODUCT(CA265:CA$605, $I265:$I$605) / $I264","v":0},{"$f":"SUMPRODUCT(CB265:CB$605, $I265:$I$605) / $I264","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB264)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB264)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB264)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB264)+$CB$5","v":462.64886026294084}]
[21.666666666666629,8,22,22.166666666666629,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C265, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42140063167239944,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E265,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E265, Myopia!$A:$A, 0)) * Trend_Factor^(A265)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C265,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE266:AE$605, $I265:$I$604) / $I265","v":0},null,0,{"$f":"IF(E265>Mat_Year,0,  -SUM($AD$5:AD265))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN266:AN$605, $I266:$I$605) / $I265","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE266:BE$605,$I265:$I$604)+SUMPRODUCT(BF266:BF$605,$I266:$I$605)) / $I265","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX265","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU266:BU$605, $I266:$I$605) / $I265","v":0},null,{"$f":"-BZ265*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ266:BZ$605, $I266:$I$605) / $I265","v":0},{"$f":"SUMPRODUCT(CA266:CA$605, $I266:$I$605) / $I265","v":0},{"$f":"SUMPRODUCT(CB266:CB$605, $I266:$I$605) / $I265","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB265)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB265)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB265)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB265)+$CB$5","v":462.64886026294084}]
[21.749999999999961,9,22,22.249999999999961,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C266, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},{"$f":"(1+G266)^(1/12) - 1","v":3.329265421250005E-3},{"$f":"I265/(1+H266)","v":0.42000233243019525},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E266,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E266, Myopia!$A:$A, 0)) * Trend_Factor^(A266)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C266,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE267:AE$605, $I266:$I$604) / $I266","v":0},null,0,{"$f":"IF(E266>Mat_Year,0,  -SUM($AD$5:AD266))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN267:AN$605, $I267:$I$605) / $I266","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE267:BE$605,$I266:$I$604)+SUMPRODUCT(BF267:BF$605,$I267:$I$605)) / $I266","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX266","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU267:BU$605, $I267:$I$605) / $I266","v":0},null,{"$f":"-BZ266*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ267:BZ$605, $I267:$I$605) / $I266","v":0},{"$f":"SUMPRODUCT(CA267:CA$605, $I267:$I$605) / $I266","v":0},{"$f":"SUMPRODUCT(CB267:CB$605, $I267:$I$605) / $I266","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB266)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB266)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB266)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB266)+$CB$5","v":462.64886026294084}]
[21.833333333333293,10,22,22.333333333333293,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C267, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.41860867304997462,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E267,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E267, Myopia!$A:$A, 0)) * Trend_Factor^(A267)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C267,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE268:AE$605, $I267:$I$604) / $I267","v":0},null,0,{"$f":"IF(E267>Mat_Year,0,  -SUM($AD$5:AD267))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN268:AN$605, $I268:$I$605) / $I267","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE268:BE$605,$I267:$I$604)+SUMPRODUCT(BF268:BF$605,$I268:$I$605)) / $I267","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX267","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU268:BU$605, $I268:$I$605) / $I267","v":0},null,{"$f":"-BZ267*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ268:BZ$605, $I268:$I$605) / $I267","v":0},{"$f":"SUMPRODUCT(CA268:CA$605, $I268:$I$605) / $I267","v":0},{"$f":"SUMPRODUCT(CB268:CB$605, $I268:$I$605) / $I267","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB267)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB267)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB267)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB267)+$CB$5","v":462.64886026294084}]
[21.916666666666625,11,22,22.416666666666625,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C268, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.4172196381356631,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E268,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E268, Myopia!$A:$A, 0)) * Trend_Factor^(A268)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C268,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE269:AE$605, $I268:$I$604) / $I268","v":0},null,0,{"$f":"IF(E268>Mat_Year,0,  -SUM($AD$5:AD268))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN269:AN$605, $I269:$I$605) / $I268","v":0},null,0,0,0,0,0,{"$f":"AU268*(1+AV268)","v":0},0,0,{"$f":"AX268*(1+AY268)","v":0},{"$f":"AW268*$W268","v":0},{"$f":"AZ268*SUM(X268:Y268)","v":0},{"$f":"IF($W268 = 0, 0, BE268/$W268)","v":0},{"$f":"IF($W268 = 0, 0, BF268/$W268)","v":0},{"$f":"SUM(AT268,BA268)","v":0},{"$f":"SUM(BB268)","v":0},0,{"$f":"(SUMPRODUCT(BE269:BE$605,$I268:$I$604)+SUMPRODUCT(BF269:BF$605,$I269:$I$605)) / $I268","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX268","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU269:BU$605, $I269:$I$605) / $I268","v":0},null,{"$f":"-BZ268*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ269:BZ$605, $I269:$I$605) / $I268","v":0},{"$f":"SUMPRODUCT(CA269:CA$605, $I269:$I$605) / $I268","v":0},{"$f":"SUMPRODUCT(CB269:CB$605, $I269:$I$605) / $I268","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB268)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB268)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB268)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB268)+$CB$5","v":462.64886026294084}]
[21.999999999999957,12,22,22.499999999999957,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C269, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.41583521234227383,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E269,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E269, Myopia!$A:$A, 0)) * Trend_Factor^(A269)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C269,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE270:AE$605, $I269:$I$604) / $I269","v":0},null,0,{"$f":"IF(E269>Mat_Year,0,  -SUM($AD$5:AD269))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN270:AN$605, $I270:$I$605) / $I269","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE270:BE$605,$I269:$I$604)+SUMPRODUCT(BF270:BF$605,$I270:$I$605)) / $I269","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX269","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU270:BU$605, $I270:$I$605) / $I269","v":0},null,{"$f":"-BZ269*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ270:BZ$605, $I270:$I$605) / $I269","v":0},{"$f":"SUMPRODUCT(CA270:CA$605, $I270:$I$605) / $I269","v":0},{"$f":"SUMPRODUCT(CB270:CB$605, $I270:$I$605) / $I269","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB269)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB269)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB269)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB269)+$CB$5","v":462.64886026294084}]
[22.08333333333329,1,23,22.58333333333329,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C270, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41445538037573787,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E270,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E270, Myopia!$A:$A, 0)) * Trend_Factor^(A270)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C270,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE271:AE$605, $I270:$I$604) / $I270","v":0},null,0,{"$f":"IF(E270>Mat_Year,0,  -SUM($AD$5:AD270))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN271:AN$605, $I271:$I$605) / $I270","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE271:BE$605,$I270:$I$604)+SUMPRODUCT(BF271:BF$605,$I271:$I$605)) / $I270","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX270","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU271:BU$605, $I271:$I$605) / $I270","v":0},null,{"$f":"-BZ270*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ271:BZ$605, $I271:$I$605) / $I270","v":0},{"$f":"SUMPRODUCT(CA271:CA$605, $I271:$I$605) / $I270","v":0},{"$f":"SUMPRODUCT(CB271:CB$605, $I271:$I$605) / $I270","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB270)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB270)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB270)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB270)+$CB$5","v":462.64886026294084}]
[22.166666666666622,2,23,22.666666666666622,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C271, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41308012699273539,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E271,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E271, Myopia!$A:$A, 0)) * Trend_Factor^(A271)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C271,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE272:AE$605, $I271:$I$604) / $I271","v":0},null,0,{"$f":"IF(E271>Mat_Year,0,  -SUM($AD$5:AD271))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN272:AN$605, $I272:$I$605) / $I271","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE272:BE$605,$I271:$I$604)+SUMPRODUCT(BF272:BF$605,$I272:$I$605)) / $I271","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX271","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU272:BU$605, $I272:$I$605) / $I271","v":0},null,{"$f":"-BZ271*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ272:BZ$605, $I272:$I$605) / $I271","v":0},{"$f":"SUMPRODUCT(CA272:CA$605, $I272:$I$605) / $I271","v":0},{"$f":"SUMPRODUCT(CB272:CB$605, $I272:$I$605) / $I271","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB271)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB271)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB271)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB271)+$CB$5","v":462.64886026294084}]
[22.249999999999954,3,23,22.749999999999954,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C272, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.4117094370005272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E272,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E272, Myopia!$A:$A, 0)) * Trend_Factor^(A272)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C272,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE273:AE$605, $I272:$I$604) / $I272","v":0},null,0,{"$f":"IF(E272>Mat_Year,0,  -SUM($AD$5:AD272))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN273:AN$605, $I273:$I$605) / $I272","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE273:BE$605,$I272:$I$604)+SUMPRODUCT(BF273:BF$605,$I273:$I$605)) / $I272","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX272","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU273:BU$605, $I273:$I$605) / $I272","v":0},null,{"$f":"-BZ272*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ273:BZ$605, $I273:$I$605) / $I272","v":0},{"$f":"SUMPRODUCT(CA273:CA$605, $I273:$I$605) / $I272","v":0},{"$f":"SUMPRODUCT(CB273:CB$605, $I273:$I$605) / $I272","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB272)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB272)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB272)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB272)+$CB$5","v":462.64886026294084}]
[22.333333333333286,4,23,22.833333333333286,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C273, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41034329525678698,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E273,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E273, Myopia!$A:$A, 0)) * Trend_Factor^(A273)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C273,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE274:AE$605, $I273:$I$604) / $I273","v":0},null,0,{"$f":"IF(E273>Mat_Year,0,  -SUM($AD$5:AD273))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN274:AN$605, $I274:$I$605) / $I273","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE274:BE$605,$I273:$I$604)+SUMPRODUCT(BF274:BF$605,$I274:$I$605)) / $I273","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX273","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU274:BU$605, $I274:$I$605) / $I273","v":0},null,{"$f":"-BZ273*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ274:BZ$605, $I274:$I$605) / $I273","v":0},{"$f":"SUMPRODUCT(CA274:CA$605, $I274:$I$605) / $I273","v":0},{"$f":"SUMPRODUCT(CB274:CB$605, $I274:$I$605) / $I273","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB273)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB273)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB273)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB273)+$CB$5","v":462.64886026294084}]
[22.416666666666618,5,23,22.916666666666618,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C274, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40898168666943391,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E274,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},0,0.46299999999999997,{"$f":"INDEX(Myopia!$H:$H, MATCH(E274, Myopia!$A:$A, 0)) * Trend_Factor^(A274)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C274,Others!$L$10:$M$61,2)","v":0},0,0,3.8583333333333334E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE275:AE$605, $I274:$I$604) / $I274","v":0},null,0,{"$f":"IF(E274>Mat_Year,0,  -SUM($AD$5:AD274))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN275:AN$605, $I275:$I$605) / $I274","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE275:BE$605,$I274:$I$604)+SUMPRODUCT(BF275:BF$605,$I275:$I$605)) / $I274","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX274","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU275:BU$605, $I275:$I$605) / $I274","v":0},null,{"$f":"-BZ274*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ275:BZ$605, $I275:$I$605) / $I274","v":0},{"$f":"SUMPRODUCT(CA275:CA$605, $I275:$I$605) / $I274","v":0},{"$f":"SUMPRODUCT(CB275:CB$605, $I275:$I$605) / $I274","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB274)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB274)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB274)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB274)+$CB$5","v":462.64886026294084}]
[22.49999999999995,6,23,22.99999999999995,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C275, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40762459619646602,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E275,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E275, Myopia!$A:$A, 0)) * Trend_Factor^(A275)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C275,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE276:AE$605, $I275:$I$604) / $I275","v":0},null,0,{"$f":"IF(E275>Mat_Year,0,  -SUM($AD$5:AD275))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN276:AN$605, $I276:$I$605) / $I275","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE276:BE$605,$I275:$I$604)+SUMPRODUCT(BF276:BF$605,$I276:$I$605)) / $I275","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX275","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU276:BU$605, $I276:$I$605) / $I275","v":0},null,{"$f":"-BZ275*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ276:BZ$605, $I276:$I$605) / $I275","v":0},{"$f":"SUMPRODUCT(CA276:CA$605, $I276:$I$605) / $I275","v":0},{"$f":"SUMPRODUCT(CB276:CB$605, $I276:$I$605) / $I275","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB275)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB275)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB275)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB275)+$CB$5","v":462.64886026294084}]
[22.583333333333282,7,23,23.083333333333282,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C276, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40627200884579395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E276,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E276, Myopia!$A:$A, 0)) * Trend_Factor^(A276)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C276,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE277:AE$605, $I276:$I$604) / $I276","v":0},null,0,{"$f":"IF(E276>Mat_Year,0,  -SUM($AD$5:AD276))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN277:AN$605, $I277:$I$605) / $I276","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE277:BE$605,$I276:$I$604)+SUMPRODUCT(BF277:BF$605,$I277:$I$605)) / $I276","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX276","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU277:BU$605, $I277:$I$605) / $I276","v":0},null,{"$f":"-BZ276*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ277:BZ$605, $I277:$I$605) / $I276","v":0},{"$f":"SUMPRODUCT(CA277:CA$605, $I277:$I$605) / $I276","v":0},{"$f":"SUMPRODUCT(CB277:CB$605, $I277:$I$605) / $I276","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB276)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB276)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB276)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB276)+$CB$5","v":462.64886026294084}]
[22.666666666666615,8,23,23.166666666666615,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C277, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40492390967507536,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E277,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E277, Myopia!$A:$A, 0)) * Trend_Factor^(A277)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C277,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE278:AE$605, $I277:$I$604) / $I277","v":0},null,0,{"$f":"IF(E277>Mat_Year,0,  -SUM($AD$5:AD277))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN278:AN$605, $I278:$I$605) / $I277","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE278:BE$605,$I277:$I$604)+SUMPRODUCT(BF278:BF$605,$I278:$I$605)) / $I277","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX277","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU278:BU$605, $I278:$I$605) / $I277","v":0},null,{"$f":"-BZ277*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ278:BZ$605, $I278:$I$605) / $I277","v":0},{"$f":"SUMPRODUCT(CA278:CA$605, $I278:$I$605) / $I277","v":0},{"$f":"SUMPRODUCT(CB278:CB$605, $I278:$I$605) / $I277","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB277)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB277)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB277)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB277)+$CB$5","v":462.64886026294084}]
[22.749999999999947,9,23,23.249999999999947,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C278, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40358028379154987,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E278,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E278, Myopia!$A:$A, 0)) * Trend_Factor^(A278)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C278,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE279:AE$605, $I278:$I$604) / $I278","v":0},null,0,{"$f":"IF(E278>Mat_Year,0,  -SUM($AD$5:AD278))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN279:AN$605, $I279:$I$605) / $I278","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE279:BE$605,$I278:$I$604)+SUMPRODUCT(BF279:BF$605,$I279:$I$605)) / $I278","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX278","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU279:BU$605, $I279:$I$605) / $I278","v":0},null,{"$f":"-BZ278*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ279:BZ$605, $I279:$I$605) / $I278","v":0},{"$f":"SUMPRODUCT(CA279:CA$605, $I279:$I$605) / $I278","v":0},{"$f":"SUMPRODUCT(CB279:CB$605, $I279:$I$605) / $I278","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB278)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB278)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB278)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB278)+$CB$5","v":462.64886026294084}]
[22.833333333333279,10,23,23.333333333333279,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C279, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40224111635187459,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E279,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E279, Myopia!$A:$A, 0)) * Trend_Factor^(A279)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C279,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE280:AE$605, $I279:$I$604) / $I279","v":0},null,0,{"$f":"IF(E279>Mat_Year,0,  -SUM($AD$5:AD279))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN280:AN$605, $I280:$I$605) / $I279","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE280:BE$605,$I279:$I$604)+SUMPRODUCT(BF280:BF$605,$I280:$I$605)) / $I279","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX279","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU280:BU$605, $I280:$I$605) / $I279","v":0},null,{"$f":"-BZ279*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ280:BZ$605, $I280:$I$605) / $I279","v":0},{"$f":"SUMPRODUCT(CA280:CA$605, $I280:$I$605) / $I279","v":0},{"$f":"SUMPRODUCT(CB280:CB$605, $I280:$I$605) / $I279","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB279)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB279)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB279)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB279)+$CB$5","v":462.64886026294084}]
[22.916666666666611,11,23,23.416666666666611,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C280, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40090639256195998,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E280,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E280, Myopia!$A:$A, 0)) * Trend_Factor^(A280)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C280,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE281:AE$605, $I280:$I$604) / $I280","v":0},null,0,{"$f":"IF(E280>Mat_Year,0,  -SUM($AD$5:AD280))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN281:AN$605, $I281:$I$605) / $I280","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE281:BE$605,$I280:$I$604)+SUMPRODUCT(BF281:BF$605,$I281:$I$605)) / $I280","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX280","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU281:BU$605, $I281:$I$605) / $I280","v":0},null,{"$f":"-BZ280*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ281:BZ$605, $I281:$I$605) / $I280","v":0},{"$f":"SUMPRODUCT(CA281:CA$605, $I281:$I$605) / $I280","v":0},{"$f":"SUMPRODUCT(CB281:CB$605, $I281:$I$605) / $I280","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB280)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB280)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB280)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB280)+$CB$5","v":462.64886026294084}]
[22.999999999999943,12,23,23.499999999999943,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C281, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.39957609767680657,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E281,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E281, Myopia!$A:$A, 0)) * Trend_Factor^(A281)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C281,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE282:AE$605, $I281:$I$604) / $I281","v":0},null,0,{"$f":"IF(E281>Mat_Year,0,  -SUM($AD$5:AD281))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN282:AN$605, $I282:$I$605) / $I281","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE282:BE$605,$I281:$I$604)+SUMPRODUCT(BF282:BF$605,$I282:$I$605)) / $I281","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX281","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU282:BU$605, $I282:$I$605) / $I281","v":0},null,{"$f":"-BZ281*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ282:BZ$605, $I282:$I$605) / $I281","v":0},{"$f":"SUMPRODUCT(CA282:CA$605, $I282:$I$605) / $I281","v":0},{"$f":"SUMPRODUCT(CB282:CB$605, $I282:$I$605) / $I281","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB281)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB281)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB281)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB281)+$CB$5","v":462.64886026294084}]
[23.083333333333275,1,24,23.583333333333275,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C282, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39825021700034202,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E282,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E282, Myopia!$A:$A, 0)) * Trend_Factor^(A282)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C282,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE283:AE$605, $I282:$I$604) / $I282","v":0},null,0,{"$f":"IF(E282>Mat_Year,0,  -SUM($AD$5:AD282))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN283:AN$605, $I283:$I$605) / $I282","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE283:BE$605,$I282:$I$604)+SUMPRODUCT(BF283:BF$605,$I283:$I$605)) / $I282","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX282","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU283:BU$605, $I283:$I$605) / $I282","v":0},null,{"$f":"-BZ282*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ283:BZ$605, $I283:$I$605) / $I282","v":0},{"$f":"SUMPRODUCT(CA283:CA$605, $I283:$I$605) / $I282","v":0},{"$f":"SUMPRODUCT(CB283:CB$605, $I283:$I$605) / $I282","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB282)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB282)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB282)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB282)+$CB$5","v":462.64886026294084}]
[23.166666666666607,2,24,23.666666666666607,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C283, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39692873588525873,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E283,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E283, Myopia!$A:$A, 0)) * Trend_Factor^(A283)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C283,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE284:AE$605, $I283:$I$604) / $I283","v":0},null,0,{"$f":"IF(E283>Mat_Year,0,  -SUM($AD$5:AD283))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN284:AN$605, $I284:$I$605) / $I283","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE284:BE$605,$I283:$I$604)+SUMPRODUCT(BF284:BF$605,$I284:$I$605)) / $I283","v":0},null,{"$f":"SUM(AE283,BE283)","v":0},{"$f":"SUM(AN283,BF283)","v":0},null,0,{"$f":"MAX(BN284/(1+H284) - (BJ284 + BK284/(1+H284)),0)","v":0},null,{"$f":"Reserve!BX283","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU284:BU$605, $I284:$I$605) / $I283","v":0},null,{"$f":"-BZ283*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ284:BZ$605, $I284:$I$605) / $I283","v":0},{"$f":"SUMPRODUCT(CA284:CA$605, $I284:$I$605) / $I283","v":0},{"$f":"SUMPRODUCT(CB284:CB$605, $I284:$I$605) / $I283","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB283)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB283)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB283)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB283)+$CB$5","v":462.64886026294084}]
[23.24999999999994,3,24,23.74999999999994,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C284, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39561163973285213,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E284,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E284, Myopia!$A:$A, 0)) * Trend_Factor^(A284)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C284,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE285:AE$605, $I284:$I$604) / $I284","v":0},null,0,{"$f":"IF(E284>Mat_Year,0,  -SUM($AD$5:AD284))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN285:AN$605, $I285:$I$605) / $I284","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE285:BE$605,$I284:$I$604)+SUMPRODUCT(BF285:BF$605,$I285:$I$605)) / $I284","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX284","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU285:BU$605, $I285:$I$605) / $I284","v":0},null,{"$f":"-BZ284*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ285:BZ$605, $I285:$I$605) / $I284","v":0},{"$f":"SUMPRODUCT(CA285:CA$605, $I285:$I$605) / $I284","v":0},{"$f":"SUMPRODUCT(CB285:CB$605, $I285:$I$605) / $I284","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB284)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB284)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB284)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB284)+$CB$5","v":462.64886026294084}]
[23.333333333333272,4,24,23.833333333333272,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C285, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39429891399285927,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E285,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E285, Myopia!$A:$A, 0)) * Trend_Factor^(A285)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C285,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE286:AE$605, $I285:$I$604) / $I285","v":0},null,0,{"$f":"IF(E285>Mat_Year,0,  -SUM($AD$5:AD285))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN286:AN$605, $I286:$I$605) / $I285","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE286:BE$605,$I285:$I$604)+SUMPRODUCT(BF286:BF$605,$I286:$I$605)) / $I285","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX285","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU286:BU$605, $I286:$I$605) / $I285","v":0},null,{"$f":"-BZ285*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ286:BZ$605, $I286:$I$605) / $I285","v":0},{"$f":"SUMPRODUCT(CA286:CA$605, $I286:$I$605) / $I285","v":0},{"$f":"SUMPRODUCT(CB286:CB$605, $I286:$I$605) / $I285","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB285)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB285)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB285)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB285)+$CB$5","v":462.64886026294084}]
[23.416666666666604,5,24,23.916666666666604,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C286, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39299054416329815,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E286,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E286, Myopia!$A:$A, 0)) * Trend_Factor^(A286)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C286,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE287:AE$605, $I286:$I$604) / $I286","v":0},null,0,{"$f":"IF(E286>Mat_Year,0,  -SUM($AD$5:AD286))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN287:AN$605, $I287:$I$605) / $I286","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE287:BE$605,$I286:$I$604)+SUMPRODUCT(BF287:BF$605,$I287:$I$605)) / $I286","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX286","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU287:BU$605, $I287:$I$605) / $I286","v":0},null,{"$f":"-BZ286*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ287:BZ$605, $I287:$I$605) / $I286","v":0},{"$f":"SUMPRODUCT(CA287:CA$605, $I287:$I$605) / $I286","v":0},{"$f":"SUMPRODUCT(CB287:CB$605, $I287:$I$605) / $I286","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB286)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB286)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB286)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB286)+$CB$5","v":462.64886026294084}]
[23.499999999999936,6,24,23.999999999999936,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C287, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39168651579030761,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E287,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E287, Myopia!$A:$A, 0)) * Trend_Factor^(A287)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C287,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE288:AE$605, $I287:$I$604) / $I287","v":0},null,0,{"$f":"IF(E287>Mat_Year,0,  -SUM($AD$5:AD287))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN288:AN$605, $I288:$I$605) / $I287","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE288:BE$605,$I287:$I$604)+SUMPRODUCT(BF288:BF$605,$I288:$I$605)) / $I287","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX287","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU288:BU$605, $I288:$I$605) / $I287","v":0},null,{"$f":"-BZ287*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ288:BZ$605, $I288:$I$605) / $I287","v":0},{"$f":"SUMPRODUCT(CA288:CA$605, $I288:$I$605) / $I287","v":0},{"$f":"SUMPRODUCT(CB288:CB$605, $I288:$I$605) / $I287","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB287)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB287)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB287)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB287)+$CB$5","v":462.64886026294084}]
[23.583333333333268,7,24,24.083333333333268,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C288, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3903868144679874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E288,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E288, Myopia!$A:$A, 0)) * Trend_Factor^(A288)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C288,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE289:AE$605, $I288:$I$604) / $I288","v":0},null,0,{"$f":"IF(E288>Mat_Year,0,  -SUM($AD$5:AD288))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN289:AN$605, $I289:$I$605) / $I288","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE289:BE$605,$I288:$I$604)+SUMPRODUCT(BF289:BF$605,$I289:$I$605)) / $I288","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX288","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU289:BU$605, $I289:$I$605) / $I288","v":0},null,{"$f":"-BZ288*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ289:BZ$605, $I289:$I$605) / $I288","v":0},{"$f":"SUMPRODUCT(CA289:CA$605, $I289:$I$605) / $I288","v":0},{"$f":"SUMPRODUCT(CB289:CB$605, $I289:$I$605) / $I288","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB288)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB288)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB288)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB288)+$CB$5","v":462.64886026294084}]
[23.6666666666666,8,24,24.1666666666666,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C289, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3890914258382393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E289,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E289, Myopia!$A:$A, 0)) * Trend_Factor^(A289)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C289,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE290:AE$605, $I289:$I$604) / $I289","v":0},null,0,{"$f":"IF(E289>Mat_Year,0,  -SUM($AD$5:AD289))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN290:AN$605, $I290:$I$605) / $I289","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE290:BE$605,$I289:$I$604)+SUMPRODUCT(BF290:BF$605,$I290:$I$605)) / $I289","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX289","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU290:BU$605, $I290:$I$605) / $I289","v":0},null,{"$f":"-BZ289*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ290:BZ$605, $I290:$I$605) / $I289","v":0},{"$f":"SUMPRODUCT(CA290:CA$605, $I290:$I$605) / $I289","v":0},{"$f":"SUMPRODUCT(CB290:CB$605, $I290:$I$605) / $I289","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB289)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB289)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB289)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB289)+$CB$5","v":462.64886026294084}]
[23.749999999999932,9,24,24.249999999999932,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C290, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38780033559060834,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E290,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E290, Myopia!$A:$A, 0)) * Trend_Factor^(A290)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C290,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE291:AE$605, $I290:$I$604) / $I290","v":0},null,0,{"$f":"IF(E290>Mat_Year,0,  -SUM($AD$5:AD290))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN291:AN$605, $I291:$I$605) / $I290","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE291:BE$605,$I290:$I$604)+SUMPRODUCT(BF291:BF$605,$I291:$I$605)) / $I290","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX290","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU291:BU$605, $I291:$I$605) / $I290","v":0},null,{"$f":"-BZ290*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ291:BZ$605, $I291:$I$605) / $I290","v":0},{"$f":"SUMPRODUCT(CA291:CA$605, $I291:$I$605) / $I290","v":0},{"$f":"SUMPRODUCT(CB291:CB$605, $I291:$I$605) / $I290","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB290)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB290)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB290)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB290)+$CB$5","v":462.64886026294084}]
[23.833333333333265,10,24,24.333333333333265,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C291, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38651352946212481,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E291,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E291, Myopia!$A:$A, 0)) * Trend_Factor^(A291)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C291,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE292:AE$605, $I291:$I$604) / $I291","v":0},null,0,{"$f":"IF(E291>Mat_Year,0,  -SUM($AD$5:AD291))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN292:AN$605, $I292:$I$605) / $I291","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE292:BE$605,$I291:$I$604)+SUMPRODUCT(BF292:BF$605,$I292:$I$605)) / $I291","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX291","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU292:BU$605, $I292:$I$605) / $I291","v":0},null,{"$f":"-BZ291*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ292:BZ$605, $I292:$I$605) / $I291","v":0},{"$f":"SUMPRODUCT(CA292:CA$605, $I292:$I$605) / $I291","v":0},{"$f":"SUMPRODUCT(CB292:CB$605, $I292:$I$605) / $I291","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB291)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB291)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB291)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB291)+$CB$5","v":462.64886026294084}]
[23.916666666666597,11,24,24.416666666666597,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C292, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3852309932371466,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E292,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E292, Myopia!$A:$A, 0)) * Trend_Factor^(A292)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C292,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE293:AE$605, $I292:$I$604) / $I292","v":0},null,0,{"$f":"IF(E292>Mat_Year,0,  -SUM($AD$5:AD292))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN293:AN$605, $I293:$I$605) / $I292","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE293:BE$605,$I292:$I$604)+SUMPRODUCT(BF293:BF$605,$I293:$I$605)) / $I292","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX292","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU293:BU$605, $I293:$I$605) / $I292","v":0},null,{"$f":"-BZ292*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ293:BZ$605, $I293:$I$605) / $I292","v":0},{"$f":"SUMPRODUCT(CA293:CA$605, $I293:$I$605) / $I292","v":0},{"$f":"SUMPRODUCT(CB293:CB$605, $I293:$I$605) / $I292","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB292)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB292)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB292)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB292)+$CB$5","v":462.64886026294084}]
[23.999999999999929,12,24,24.499999999999929,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C293, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38395271274720222,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E293,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E293, Myopia!$A:$A, 0)) * Trend_Factor^(A293)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C293,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE294:AE$605, $I293:$I$604) / $I293","v":0},null,0,{"$f":"IF(E293>Mat_Year,0,  -SUM($AD$5:AD293))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN294:AN$605, $I294:$I$605) / $I293","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE294:BE$605,$I293:$I$604)+SUMPRODUCT(BF294:BF$605,$I294:$I$605)) / $I293","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX293","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU294:BU$605, $I294:$I$605) / $I293","v":0},null,{"$f":"-BZ293*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ294:BZ$605, $I294:$I$605) / $I293","v":0},{"$f":"SUMPRODUCT(CA294:CA$605, $I294:$I$605) / $I293","v":0},{"$f":"SUMPRODUCT(CB294:CB$605, $I294:$I$605) / $I293","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB293)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB293)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB293)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB293)+$CB$5","v":462.64886026294084}]
[24.083333333333261,1,25,24.583333333333261,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C294, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38267867387083426,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E294,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E294, Myopia!$A:$A, 0)) * Trend_Factor^(A294)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C294,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE295:AE$605, $I294:$I$604) / $I294","v":0},null,0,{"$f":"IF(E294>Mat_Year,0,  -SUM($AD$5:AD294))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN295:AN$605, $I295:$I$605) / $I294","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE295:BE$605,$I294:$I$604)+SUMPRODUCT(BF295:BF$605,$I295:$I$605)) / $I294","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX294","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU295:BU$605, $I295:$I$605) / $I294","v":0},null,{"$f":"-BZ294*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ295:BZ$605, $I295:$I$605) / $I294","v":0},{"$f":"SUMPRODUCT(CA295:CA$605, $I295:$I$605) / $I294","v":0},{"$f":"SUMPRODUCT(CB295:CB$605, $I295:$I$605) / $I294","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB294)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB294)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB294)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB294)+$CB$5","v":462.64886026294084}]
[24.166666666666593,2,25,24.666666666666593,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C295, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38140886253344336,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E295,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E295, Myopia!$A:$A, 0)) * Trend_Factor^(A295)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C295,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE296:AE$605, $I295:$I$604) / $I295","v":0},null,0,{"$f":"IF(E295>Mat_Year,0,  -SUM($AD$5:AD295))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN296:AN$605, $I296:$I$605) / $I295","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE296:BE$605,$I295:$I$604)+SUMPRODUCT(BF296:BF$605,$I296:$I$605)) / $I295","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX295","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU296:BU$605, $I296:$I$605) / $I295","v":0},null,{"$f":"-BZ295*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ296:BZ$605, $I296:$I$605) / $I295","v":0},{"$f":"SUMPRODUCT(CA296:CA$605, $I296:$I$605) / $I295","v":0},{"$f":"SUMPRODUCT(CB296:CB$605, $I296:$I$605) / $I295","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB295)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB295)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB295)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB295)+$CB$5","v":462.64886026294084}]
[24.249999999999925,3,25,24.749999999999925,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C296, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38014326470713283,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E296,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E296, Myopia!$A:$A, 0)) * Trend_Factor^(A296)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C296,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE297:AE$605, $I296:$I$604) / $I296","v":0},null,0,{"$f":"IF(E296>Mat_Year,0,  -SUM($AD$5:AD296))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN297:AN$605, $I297:$I$605) / $I296","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE297:BE$605,$I296:$I$604)+SUMPRODUCT(BF297:BF$605,$I297:$I$605)) / $I296","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX296","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU297:BU$605, $I297:$I$605) / $I296","v":0},null,{"$f":"-BZ296*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ297:BZ$605, $I297:$I$605) / $I296","v":0},{"$f":"SUMPRODUCT(CA297:CA$605, $I297:$I$605) / $I296","v":0},{"$f":"SUMPRODUCT(CB297:CB$605, $I297:$I$605) / $I296","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB296)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB296)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB296)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB296)+$CB$5","v":462.64886026294084}]
[24.333333333333258,4,25,24.833333333333258,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C297, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37888186641055349,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E297,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E297, Myopia!$A:$A, 0)) * Trend_Factor^(A297)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C297,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE298:AE$605, $I297:$I$604) / $I297","v":0},null,0,{"$f":"IF(E297>Mat_Year,0,  -SUM($AD$5:AD297))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN298:AN$605, $I298:$I$605) / $I297","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE298:BE$605,$I297:$I$604)+SUMPRODUCT(BF298:BF$605,$I298:$I$605)) / $I297","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX297","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU298:BU$605, $I298:$I$605) / $I297","v":0},null,{"$f":"-BZ297*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ298:BZ$605, $I298:$I$605) / $I297","v":0},{"$f":"SUMPRODUCT(CA298:CA$605, $I298:$I$605) / $I297","v":0},{"$f":"SUMPRODUCT(CB298:CB$605, $I298:$I$605) / $I297","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB297)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB297)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB297)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB297)+$CB$5","v":462.64886026294084}]
[24.41666666666659,5,25,24.91666666666659,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C298, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37762465370874942,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E298,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E298, Myopia!$A:$A, 0)) * Trend_Factor^(A298)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C298,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE299:AE$605, $I298:$I$604) / $I298","v":0},null,0,{"$f":"IF(E298>Mat_Year,0,  -SUM($AD$5:AD298))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN299:AN$605, $I299:$I$605) / $I298","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE299:BE$605,$I298:$I$604)+SUMPRODUCT(BF299:BF$605,$I299:$I$605)) / $I298","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX298","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU299:BU$605, $I299:$I$605) / $I298","v":0},null,{"$f":"-BZ298*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ299:BZ$605, $I299:$I$605) / $I298","v":0},{"$f":"SUMPRODUCT(CA299:CA$605, $I299:$I$605) / $I298","v":0},{"$f":"SUMPRODUCT(CB299:CB$605, $I299:$I$605) / $I298","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB298)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB298)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB298)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB298)+$CB$5","v":462.64886026294084}]
[24.499999999999922,6,25,24.999999999999922,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C299, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.3763716127130039,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E299,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E299, Myopia!$A:$A, 0)) * Trend_Factor^(A299)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C299,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE300:AE$605, $I299:$I$604) / $I299","v":0},null,0,{"$f":"IF(E299>Mat_Year,0,  -SUM($AD$5:AD299))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN300:AN$605, $I300:$I$605) / $I299","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE300:BE$605,$I299:$I$604)+SUMPRODUCT(BF300:BF$605,$I300:$I$605)) / $I299","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX299","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU300:BU$605, $I300:$I$605) / $I299","v":0},null,{"$f":"-BZ299*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ300:BZ$605, $I300:$I$605) / $I299","v":0},{"$f":"SUMPRODUCT(CA300:CA$605, $I300:$I$605) / $I299","v":0},{"$f":"SUMPRODUCT(CB300:CB$605, $I300:$I$605) / $I299","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB299)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB299)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB299)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB299)+$CB$5","v":462.64886026294084}]
[24.583333333333254,7,25,25.083333333333254,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C300, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37512272958068599,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E300,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E300, Myopia!$A:$A, 0)) * Trend_Factor^(A300)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C300,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE301:AE$605, $I300:$I$604) / $I300","v":0},null,0,{"$f":"IF(E300>Mat_Year,0,  -SUM($AD$5:AD300))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN301:AN$605, $I301:$I$605) / $I300","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE301:BE$605,$I300:$I$604)+SUMPRODUCT(BF301:BF$605,$I301:$I$605)) / $I300","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX300","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU301:BU$605, $I301:$I$605) / $I300","v":0},null,{"$f":"-BZ300*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ301:BZ$605, $I301:$I$605) / $I300","v":0},{"$f":"SUMPRODUCT(CA301:CA$605, $I301:$I$605) / $I300","v":0},{"$f":"SUMPRODUCT(CB301:CB$605, $I301:$I$605) / $I300","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB300)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB300)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB300)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB300)+$CB$5","v":462.64886026294084}]
[24.666666666666586,8,25,25.166666666666586,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C301, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37387799051509762,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E301,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E301, Myopia!$A:$A, 0)) * Trend_Factor^(A301)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C301,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE302:AE$605, $I301:$I$604) / $I301","v":0},null,0,{"$f":"IF(E301>Mat_Year,0,  -SUM($AD$5:AD301))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN302:AN$605, $I302:$I$605) / $I301","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE302:BE$605,$I301:$I$604)+SUMPRODUCT(BF302:BF$605,$I302:$I$605)) / $I301","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX301","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU302:BU$605, $I302:$I$605) / $I301","v":0},null,{"$f":"-BZ301*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ302:BZ$605, $I302:$I$605) / $I301","v":0},{"$f":"SUMPRODUCT(CA302:CA$605, $I302:$I$605) / $I301","v":0},{"$f":"SUMPRODUCT(CB302:CB$605, $I302:$I$605) / $I301","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB301)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB301)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB301)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB301)+$CB$5","v":462.64886026294084}]
[24.749999999999918,9,25,25.249999999999918,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C302, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37263738176532119,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E302,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E302, Myopia!$A:$A, 0)) * Trend_Factor^(A302)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C302,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE303:AE$605, $I302:$I$604) / $I302","v":0},null,0,{"$f":"IF(E302>Mat_Year,0,  -SUM($AD$5:AD302))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN303:AN$605, $I303:$I$605) / $I302","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE303:BE$605,$I302:$I$604)+SUMPRODUCT(BF303:BF$605,$I303:$I$605)) / $I302","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX302","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU303:BU$605, $I303:$I$605) / $I302","v":0},null,{"$f":"-BZ302*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ303:BZ$605, $I303:$I$605) / $I302","v":0},{"$f":"SUMPRODUCT(CA303:CA$605, $I303:$I$605) / $I302","v":0},{"$f":"SUMPRODUCT(CB303:CB$605, $I303:$I$605) / $I302","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB302)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB302)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB302)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB302)+$CB$5","v":462.64886026294084}]
[24.83333333333325,10,25,25.33333333333325,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C303, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37140088962606765,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E303,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E303, Myopia!$A:$A, 0)) * Trend_Factor^(A303)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C303,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE304:AE$605, $I303:$I$604) / $I303","v":0},null,0,{"$f":"IF(E303>Mat_Year,0,  -SUM($AD$5:AD303))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN304:AN$605, $I304:$I$605) / $I303","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE304:BE$605,$I303:$I$604)+SUMPRODUCT(BF304:BF$605,$I304:$I$605)) / $I303","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX303","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU304:BU$605, $I304:$I$605) / $I303","v":0},null,{"$f":"-BZ303*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ304:BZ$605, $I304:$I$605) / $I303","v":0},{"$f":"SUMPRODUCT(CA304:CA$605, $I304:$I$605) / $I303","v":0},{"$f":"SUMPRODUCT(CB304:CB$605, $I304:$I$605) / $I303","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB303)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB303)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB303)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB303)+$CB$5","v":462.64886026294084}]
[24.916666666666583,11,25,25.416666666666583,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C304, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37016850043752503,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E304,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E304, Myopia!$A:$A, 0)) * Trend_Factor^(A304)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C304,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE305:AE$605, $I304:$I$604) / $I304","v":0},null,0,{"$f":"IF(E304>Mat_Year,0,  -SUM($AD$5:AD304))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN305:AN$605, $I305:$I$605) / $I304","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE305:BE$605,$I304:$I$604)+SUMPRODUCT(BF305:BF$605,$I305:$I$605)) / $I304","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX304","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU305:BU$605, $I305:$I$605) / $I304","v":0},null,{"$f":"-BZ304*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ305:BZ$605, $I305:$I$605) / $I304","v":0},{"$f":"SUMPRODUCT(CA305:CA$605, $I305:$I$605) / $I304","v":0},{"$f":"SUMPRODUCT(CB305:CB$605, $I305:$I$605) / $I304","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB304)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB304)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB304)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB304)+$CB$5","v":462.64886026294084}]
[24.999999999999915,12,25,25.499999999999915,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C305, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.36894020058520766,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E305,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E305, Myopia!$A:$A, 0)) * Trend_Factor^(A305)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C305,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE306:AE$605, $I305:$I$604) / $I305","v":0},null,0,{"$f":"IF(E305>Mat_Year,0,  -SUM($AD$5:AD305))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN306:AN$605, $I306:$I$605) / $I305","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE306:BE$605,$I305:$I$604)+SUMPRODUCT(BF306:BF$605,$I306:$I$605)) / $I305","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX305","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU306:BU$605, $I306:$I$605) / $I305","v":0},null,{"$f":"-BZ305*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ306:BZ$605, $I306:$I$605) / $I305","v":0},{"$f":"SUMPRODUCT(CA306:CA$605, $I306:$I$605) / $I305","v":0},{"$f":"SUMPRODUCT(CB306:CB$605, $I306:$I$605) / $I305","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB305)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB305)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB305)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB305)+$CB$5","v":462.64886026294084}]
[25.083333333333247,1,26,25.583333333333247,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C306, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.3677159764998057,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E306,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E306, Myopia!$A:$A, 0)) * Trend_Factor^(A306)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C306,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE307:AE$605, $I306:$I$604) / $I306","v":0},null,0,{"$f":"IF(E306>Mat_Year,0,  -SUM($AD$5:AD306))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN307:AN$605, $I307:$I$605) / $I306","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE307:BE$605,$I306:$I$604)+SUMPRODUCT(BF307:BF$605,$I307:$I$605)) / $I306","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX306","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU307:BU$605, $I307:$I$605) / $I306","v":0},null,{"$f":"-BZ306*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ307:BZ$605, $I307:$I$605) / $I306","v":0},{"$f":"SUMPRODUCT(CA307:CA$605, $I307:$I$605) / $I306","v":0},{"$f":"SUMPRODUCT(CB307:CB$605, $I307:$I$605) / $I306","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB306)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB306)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB306)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB306)+$CB$5","v":462.64886026294084}]
[25.166666666666579,2,26,25.666666666666579,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C307, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36649581465703518,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E307,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E307, Myopia!$A:$A, 0)) * Trend_Factor^(A307)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C307,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE308:AE$605, $I307:$I$604) / $I307","v":0},null,0,{"$f":"IF(E307>Mat_Year,0,  -SUM($AD$5:AD307))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN308:AN$605, $I308:$I$605) / $I307","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE308:BE$605,$I307:$I$604)+SUMPRODUCT(BF308:BF$605,$I308:$I$605)) / $I307","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX307","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU308:BU$605, $I308:$I$605) / $I307","v":0},null,{"$f":"-BZ307*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ308:BZ$605, $I308:$I$605) / $I307","v":0},{"$f":"SUMPRODUCT(CA308:CA$605, $I308:$I$605) / $I307","v":0},{"$f":"SUMPRODUCT(CB308:CB$605, $I308:$I$605) / $I307","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB307)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB307)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB307)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB307)+$CB$5","v":462.64886026294084}]
[25.249999999999911,3,26,25.749999999999911,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C308, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36527970157748874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E308,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E308, Myopia!$A:$A, 0)) * Trend_Factor^(A308)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C308,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE309:AE$605, $I308:$I$604) / $I308","v":0},null,0,{"$f":"IF(E308>Mat_Year,0,  -SUM($AD$5:AD308))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN309:AN$605, $I309:$I$605) / $I308","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE309:BE$605,$I308:$I$604)+SUMPRODUCT(BF309:BF$605,$I309:$I$605)) / $I308","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX308","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU309:BU$605, $I309:$I$605) / $I308","v":0},null,{"$f":"-BZ308*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ309:BZ$605, $I309:$I$605) / $I308","v":0},{"$f":"SUMPRODUCT(CA309:CA$605, $I309:$I$605) / $I308","v":0},{"$f":"SUMPRODUCT(CB309:CB$605, $I309:$I$605) / $I308","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB308)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB308)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB308)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB308)+$CB$5","v":462.64886026294084}]
[25.333333333333243,4,26,25.833333333333243,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C309, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36406762382648655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E309,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E309, Myopia!$A:$A, 0)) * Trend_Factor^(A309)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C309,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE310:AE$605, $I309:$I$604) / $I309","v":0},null,0,{"$f":"IF(E309>Mat_Year,0,  -SUM($AD$5:AD309))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN310:AN$605, $I310:$I$605) / $I309","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE310:BE$605,$I309:$I$604)+SUMPRODUCT(BF310:BF$605,$I310:$I$605)) / $I309","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX309","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU310:BU$605, $I310:$I$605) / $I309","v":0},null,{"$f":"-BZ309*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ310:BZ$605, $I310:$I$605) / $I309","v":0},{"$f":"SUMPRODUCT(CA310:CA$605, $I310:$I$605) / $I309","v":0},{"$f":"SUMPRODUCT(CB310:CB$605, $I310:$I$605) / $I309","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB309)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB309)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB309)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB309)+$CB$5","v":462.64886026294084}]
[25.416666666666575,5,26,25.916666666666575,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C310, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36285956801392805,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E310,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E310, Myopia!$A:$A, 0)) * Trend_Factor^(A310)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C310,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE311:AE$605, $I310:$I$604) / $I310","v":0},null,0,{"$f":"IF(E310>Mat_Year,0,  -SUM($AD$5:AD310))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN311:AN$605, $I311:$I$605) / $I310","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE311:BE$605,$I310:$I$604)+SUMPRODUCT(BF311:BF$605,$I311:$I$605)) / $I310","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX310","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU311:BU$605, $I311:$I$605) / $I310","v":0},null,{"$f":"-BZ310*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ311:BZ$605, $I311:$I$605) / $I310","v":0},{"$f":"SUMPRODUCT(CA311:CA$605, $I311:$I$605) / $I310","v":0},{"$f":"SUMPRODUCT(CB311:CB$605, $I311:$I$605) / $I310","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB310)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB310)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB310)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB310)+$CB$5","v":462.64886026294084}]
[25.499999999999908,6,26,25.999999999999908,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C311, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36165552079414393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E311,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E311, Myopia!$A:$A, 0)) * Trend_Factor^(A311)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C311,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE312:AE$605, $I311:$I$604) / $I311","v":0},null,0,{"$f":"IF(E311>Mat_Year,0,  -SUM($AD$5:AD311))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN312:AN$605, $I312:$I$605) / $I311","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE312:BE$605,$I311:$I$604)+SUMPRODUCT(BF312:BF$605,$I312:$I$605)) / $I311","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX311","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU312:BU$605, $I312:$I$605) / $I311","v":0},null,{"$f":"-BZ311*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ312:BZ$605, $I312:$I$605) / $I311","v":0},{"$f":"SUMPRODUCT(CA312:CA$605, $I312:$I$605) / $I311","v":0},{"$f":"SUMPRODUCT(CB312:CB$605, $I312:$I$605) / $I311","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB311)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB311)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB311)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB311)+$CB$5","v":462.64886026294084}]
[25.58333333333324,7,26,26.08333333333324,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C312, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36045546886574875,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E312,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E312, Myopia!$A:$A, 0)) * Trend_Factor^(A312)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C312,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE313:AE$605, $I312:$I$604) / $I312","v":0},null,0,{"$f":"IF(E312>Mat_Year,0,  -SUM($AD$5:AD312))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN313:AN$605, $I313:$I$605) / $I312","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE313:BE$605,$I312:$I$604)+SUMPRODUCT(BF313:BF$605,$I313:$I$605)) / $I312","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX312","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU313:BU$605, $I313:$I$605) / $I312","v":0},null,{"$f":"-BZ312*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ313:BZ$605, $I313:$I$605) / $I312","v":0},{"$f":"SUMPRODUCT(CA313:CA$605, $I313:$I$605) / $I312","v":0},{"$f":"SUMPRODUCT(CB313:CB$605, $I313:$I$605) / $I312","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB312)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB312)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB312)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB312)+$CB$5","v":462.64886026294084}]
[25.666666666666572,8,26,26.166666666666572,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C313, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35925939897149389,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E313,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E313, Myopia!$A:$A, 0)) * Trend_Factor^(A313)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C313,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE314:AE$605, $I313:$I$604) / $I313","v":0},null,0,{"$f":"IF(E313>Mat_Year,0,  -SUM($AD$5:AD313))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN314:AN$605, $I314:$I$605) / $I313","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE314:BE$605,$I313:$I$604)+SUMPRODUCT(BF314:BF$605,$I314:$I$605)) / $I313","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX313","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU314:BU$605, $I314:$I$605) / $I313","v":0},null,{"$f":"-BZ313*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ314:BZ$605, $I314:$I$605) / $I313","v":0},{"$f":"SUMPRODUCT(CA314:CA$605, $I314:$I$605) / $I313","v":0},{"$f":"SUMPRODUCT(CB314:CB$605, $I314:$I$605) / $I313","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB313)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB313)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB313)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB313)+$CB$5","v":462.64886026294084}]
[25.749999999999904,9,26,26.249999999999904,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C314, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35806729789812125,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E314,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E314, Myopia!$A:$A, 0)) * Trend_Factor^(A314)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C314,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE315:AE$605, $I314:$I$604) / $I314","v":0},null,0,{"$f":"IF(E314>Mat_Year,0,  -SUM($AD$5:AD314))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN315:AN$605, $I315:$I$605) / $I314","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE315:BE$605,$I314:$I$604)+SUMPRODUCT(BF315:BF$605,$I315:$I$605)) / $I314","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX314","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU315:BU$605, $I315:$I$605) / $I314","v":0},null,{"$f":"-BZ314*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ315:BZ$605, $I315:$I$605) / $I314","v":0},{"$f":"SUMPRODUCT(CA315:CA$605, $I315:$I$605) / $I314","v":0},{"$f":"SUMPRODUCT(CB315:CB$605, $I315:$I$605) / $I314","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB314)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB314)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB314)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB314)+$CB$5","v":462.64886026294084}]
[25.833333333333236,10,26,26.333333333333236,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C315, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35687915247621715,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E315,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E315, Myopia!$A:$A, 0)) * Trend_Factor^(A315)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C315,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE316:AE$605, $I315:$I$604) / $I315","v":0},null,0,{"$f":"IF(E315>Mat_Year,0,  -SUM($AD$5:AD315))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN316:AN$605, $I316:$I$605) / $I315","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE316:BE$605,$I315:$I$604)+SUMPRODUCT(BF316:BF$605,$I316:$I$605)) / $I315","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX315","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU316:BU$605, $I316:$I$605) / $I315","v":0},null,{"$f":"-BZ315*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ316:BZ$605, $I316:$I$605) / $I315","v":0},{"$f":"SUMPRODUCT(CA316:CA$605, $I316:$I$605) / $I315","v":0},{"$f":"SUMPRODUCT(CB316:CB$605, $I316:$I$605) / $I315","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB315)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB315)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB315)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB315)+$CB$5","v":462.64886026294084}]
[25.916666666666568,11,26,26.416666666666568,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C316, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35569494958006698,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E316,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E316, Myopia!$A:$A, 0)) * Trend_Factor^(A316)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C316,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE317:AE$605, $I316:$I$604) / $I316","v":0},null,0,{"$f":"IF(E316>Mat_Year,0,  -SUM($AD$5:AD316))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN317:AN$605, $I317:$I$605) / $I316","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE317:BE$605,$I316:$I$604)+SUMPRODUCT(BF317:BF$605,$I317:$I$605)) / $I316","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX316","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU317:BU$605, $I317:$I$605) / $I316","v":0},null,{"$f":"-BZ316*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ317:BZ$605, $I317:$I$605) / $I316","v":0},{"$f":"SUMPRODUCT(CA317:CA$605, $I317:$I$605) / $I316","v":0},{"$f":"SUMPRODUCT(CB317:CB$605, $I317:$I$605) / $I316","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB316)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB316)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB316)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB316)+$CB$5","v":462.64886026294084}]
[25.999999999999901,12,26,26.499999999999901,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C317, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35451467612751003,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E317,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},0,0,{"$f":"INDEX(Myopia!$H:$H, MATCH(E317, Myopia!$A:$A, 0)) * Trend_Factor^(A317)","v":{"$error":"#N/A"}},0,0,{"$f":"VLOOKUP(C317,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE318:AE$605, $I317:$I$604) / $I317","v":0},null,0,{"$f":"IF(E317>Mat_Year,0,  -SUM($AD$5:AD317))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN318:AN$605, $I318:$I$605) / $I317","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE318:BE$605,$I317:$I$604)+SUMPRODUCT(BF318:BF$605,$I318:$I$605)) / $I317","v":0},null,0,0,null,0,0,null,{"$f":"Reserve!BX317","v":0},0,0,null,0,0,{"$f":"SUMPRODUCT(BU318:BU$605, $I318:$I$605) / $I317","v":0},null,{"$f":"-BZ317*Others!$Q$43","v":0},null,0,0,0,null,{"$f":"SUMPRODUCT(BZ318:BZ$605, $I318:$I$605) / $I317","v":0},{"$f":"SUMPRODUCT(CA318:CA$605, $I318:$I$605) / $I317","v":0},{"$f":"SUMPRODUCT(CB318:CB$605, $I318:$I$605) / $I317","v":0},null,0,0,null,{"$f":"NPV((1+CK$3)^(1/12)-1,$CB$6:$CB317)+$CB$5","v":1409.6963032385702},{"$f":"NPV((1+CL$3)^(1/12)-1,$CB$6:$CB317)+$CB$5","v":1057.2060036590874},{"$f":"NPV((1+CM$3)^(1/12)-1,$CB$6:$CB317)+$CB$5","v":462.64886026294084},{"$f":"NPV((1+CN$3)^(1/12)-1,$CB$6:$CB317)+$CB$5","v":462.64886026294084}]

{"sheet":"Reserve","index":9,"n_rows":317,"n_cols":76,"rows_kept":317,"cut":false,"hidden":false,"merged":[[1,0,1,2],[1,3,1,4]]}
["Pricing CF Model",null,null,null,null,"PP (Per Policy)",null,null,null,"IF (Inforce)"]
["Time",null,null,"Age",null,null,"Interest",null,null,null,"Decrement (Annual)",null,null,null,null,null,null,null,null,"Decrement (Monthly)",null,null,"Inforce (Population)",null,null,null,null,null,"Premium",null,null,null,null,null,"Benefit",null,null,null,null,null,null,null,null,"Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",null,null,"Discount Cash Flow Reserves",null,null,"Interest Down",null,null,null,"Interest Risk",null,null,null,"Reserve"]
[null,null,null,null,null,null,{"$f":"Pol_Country","v":"P"},null,null,null,{"$f":"Pol_Country&Pol_Sex","v":"PF"},null,null,null,null,null,null,null,null,null,null,"EOP","BOP",null,null,"EOP","EOP",null,"BOP","BOP","BOP",null,null,null,null,null,"EOP","EOP","EOP","EOP",null,null,null,null,null,"BOP","BOP","BOP","BOP","EOP","EOP","EOP","BOP","EOP","BOP","EOP","BOP","EOP",null,null,null,null,null,null,null,null,null,{"$f":"Pol_Country","v":"P"}]
["t","Month","Year","Age","Age_round",null,"Ann Fwd","Mth Fwd","v_t",null,"Mort","PAD","Mort_pad","Myopia","PAD","Myopia_pad","Lapse","PAD","Lapse_pad","Mort","Myopia","Lapse","BOP_IF","Mort","Myopia","Lapse","EOP_IF",null,"Annual_Prem","Prem_PP","Prem_IF","Prem_PV_PP","Prem_PV_IF",null,"SA","ROP","Death_Outgo","Myopia_Outgo","Benefit_PP","Benefit_IF","Benefit_PV_PP","Benefit_PV_IF",null,"Initial_Exp","Commission","Commission_IF","Main_exp","PAD",{"$f":"AU4 & \"_pad\"","v":"Main_exp_pad"},"Claims_exp","PAD",{"$f":"AX4 & \"_pad\"","v":"Claims_exp_pad"},"Main_exp_IF","Claims_exp_IF","Expense_BOP_PP","Expense_EOP_PP","Expense_BOP_IF","Expense_EOP_IF","Expense_PV_PP","Expense_PV_IF",null,"BOP Cash Flow","EOP Cash Flow",null,"EOP_Reserve_PP","EOP_Reserve_IF",null,"Ann Fwd","Mth Spot","v_t",null,"Down_Reserve_IF","Risk_Charge_PP","Down_Risk_Charge_IF",null,"Total_Reserve_PP"]
[0,0,0,{"$f":"Pol_Entry_Age","v":0.5},{"$f":"INT(D5+0.001)","v":0},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"SUMPRODUCT(AE6:AE$605, $I5:$I$604) / $I5","v":9306},null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AN6:AN$605, $I6:$I$605) / $I5","v":-8169.7623428855904},null,{"$f":"-Exp_Init","v":0},{"$f":"-Exp_Comm","v":-837.54},{"$f":"AS5","v":-837.54},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR5, AT5)","v":-837.54},null,{"$f":"(SUMPRODUCT(BE6:BE$605,$I5:$I$604)+SUMPRODUCT(BF6:BF$605,$I6:$I$605)) / $I5","v":-364.95895347975943},null,null,{"$f":"SUM(AN5,BF5)","v":-837.54},null,{"$f":"IF($AA5 = 0, 0, BN5/$AA5)","v":0},{"$f":"MAX(BN6/(1+H6) - (BJ6 + BK6/(1+H6)),0)","v":0},null,null,null,1,null,{"$f":"MAX(BT6/(1+BQ6) - (BJ6 + BK6/(1+BQ6)),0)","v":122.18380456832165},{"$f":"IF($AA5 = 0, 0, BV5/$AA5)","v":122.18380456832165},{"$f":"BT5-BN5","v":122.18380456832165},null,{"$f":"BM5+BU5","v":122.18380456832165}]
[{"$f":"A5+1/12","v":8.3333333333333329E-2},{"$f":"IF(B5=12,1,B5+1)","v":1},1,{"$f":"$D$5+A6","v":0.58333333333333337},{"$f":"INT(D6+0.001)","v":0},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C6, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},{"$f":"(1+G6)^(1/12) - 1","v":2.1649437542921035E-3},{"$f":"I5/(1+H6)","v":0.99783973310203622},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E6,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K6*(1+L6), 0)","v":0.3795},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E6, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A6)","v":0},{"$f":"PAD_Res_Incid","v":0.3},{"$f":"IFERROR( N6*(1+O6), 0)","v":0},{"$f":"VLOOKUP(C6,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Res_Laspe","v":0},{"$f":"IFERROR( Q6*(1+R6), 0)","v":0},{"$f":"(M6/1000)/12","v":3.1625000000000003E-5},{"$f":"(P6/1000)/12","v":0},{"$f":"(S6/1000)/12","v":0},{"$f":"IF(E6>Mat_Year, 0, AA5)","v":1},{"$f":"W6 * (T6)*(1-U6/2)","v":3.1625000000000003E-5},{"$f":"W6 * (1-T6/2)*(U6)","v":0},{"$f":"W6 * (1-T6)*(1-U6)*(V6)","v":0},{"$f":"W6-SUM(X6:Z6)","v":0.99996837500000002},null,{"$f":"IF(C6>Prem_Term,0,Ann_Prem)","v":465.3},{"$f":"IF(Prem_Mode=\"single\", Parameters!$C$28,\nIF(Prem_Mode=\"Mth\", AC6/12,\nIF(B6=1, AC6, 0)))","v":9306},{"$f":"AD6*$W6","v":9306},{"$f":"IF($W6 = 0, 0, AG6/$W6)","v":0},{"$f":"SUMPRODUCT(AE7:AE$605, $I6:$I$604) / $I6","v":0},null,{"$f":"IF(E6>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E6>Mat_Year,0,  -SUM($AD$5:AD6))","v":-9306},{"$f":"AJ6*X6","v":-0.29430225000000004},{"$f":"AI6*Y6","v":0},{"$f":"IF($W6 = 0, 0, AN6/$W6)","v":-0.29430225000000004},{"$f":"SUM(AK6:AL6)","v":-0.29430225000000004},{"$f":"IF($W6 = 0, 0, AP6/$W6)","v":-8187.1551165938718},{"$f":"SUMPRODUCT(AN7:AN$605, $I7:$I$605) / $I6","v":-8187.1551165938718},null,0,0,0,{"$f":"IF(E6>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl_Reserve)^(A5))","v":-1.7448750000000002},{"$f":"PAD_Res_Exp_Main","v":0.1},{"$f":"AU6*(1+AV6)","v":-1.9193625000000003},{"$f":"IF(E6>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl_Reserve)^(A5))","v":-20.007899999999999},{"$f":"PAD_Res_Exp_Claim","v":0.1},{"$f":"AX6*(1+AY6)","v":-22.008690000000001},{"$f":"AW6*$W6","v":-1.9193625000000003},{"$f":"AZ6*SUM(X6:Y6)","v":-6.9602482125000014E-4},{"$f":"IF($W6 = 0, 0, BE6/$W6)","v":-1.9193625000000003},{"$f":"IF($W6 = 0, 0, BF6/$W6)","v":-6.9602482125000014E-4},{"$f":"SUM(AT6,BA6)","v":-1.9193625000000003},{"$f":"SUM(BB6)","v":-6.9602482125000014E-4},{"$f":"IF($W6 = 0, 0, BH6/$W6)","v":-363.82485524999055},{"$f":"(SUMPRODUCT(BE7:BE$605,$I6:$I$604)+SUMPRODUCT(BF7:BF$605,$I7:$I$605)) / $I6","v":-363.82485524999055},null,{"$f":"SUM(AE6,BE6)","v":9304.0806374999993},{"$f":"SUM(AN6,BF6)","v":-0.29499827482125002},null,{"$f":"IF($AA6 = 0, 0, BN6/$AA6)","v":8551.2504051379274},{"$f":"MAX(BN7/(1+H7) - (BJ7 + BK7/(1+H7)),0)","v":8550.9799718438644},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C6, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},{"$f":"(1+BP6)^(1/12) - 1","v":1.6285159930582438E-3},{"$f":"BR5/(1+BQ6)","v":0.99837413175937417},null,{"$f":"MAX(BT7/(1+BQ7) - (BJ7 + BK7/(1+BQ7)),0)","v":9441.3202661922041},{"$f":"IF($AA6 = 0, 0, BV6/$AA6)","v":890.36845225064212},{"$f":"BT6-BN6","v":890.34029434833974},null,{"$f":"BM6+BU6","v":9441.6188573885702}]
[0.16666666666666666,{"$f":"IF(B6=12,1,B6+1)","v":2},{"$f":"IF(B6=12,C6+1,C6)","v":1},{"$f":"$D$5+A7","v":0.66666666666666663},{"$f":"INT(D7+0.001)","v":0},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C7, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},{"$f":"(1+G7)^(1/12) - 1","v":2.1649437542921035E-3},{"$f":"I6/(1+H7)","v":0.99568413295714286},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E7,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K7*(1+L7), 0)","v":0.3795},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E7, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A7)","v":0},0.3,{"$f":"IFERROR( N7*(1+O7), 0)","v":0},{"$f":"VLOOKUP(C7,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q7*(1+R7), 0)","v":0},{"$f":"(M7/1000)/12","v":3.1625000000000003E-5},{"$f":"(P7/1000)/12","v":0},{"$f":"(S7/1000)/12","v":0},0.99996837500000002,{"$f":"W7 * (T7)*(1-U7/2)","v":3.1623999859375001E-5},{"$f":"W7 * (1-T7/2)*(U7)","v":0},{"$f":"W7 * (1-T7)*(1-U7)*(V7)","v":0},{"$f":"W7-SUM(X7:Z7)","v":0.99993675100014068},null,465.3,{"$f":"IF(Prem_Mode=\"Mth\",AC7/12,\nIF(B7=1, AC7, 0))","v":0},{"$f":"AD7*$W7","v":0},{"$f":"IF($W7 = 0, 0, AG7/$W7)","v":0},{"$f":"SUMPRODUCT(AE8:AE$605, $I7:$I$604) / $I7","v":0},null,-47000,{"$f":"IF(E7>Mat_Year,0,  -SUM($AD$5:AD7))","v":-9306},{"$f":"AJ7*X7","v":-0.29429294269134376},{"$f":"AI7*Y7","v":0},{"$f":"IF($W7 = 0, 0, AN7/$W7)","v":-0.29430224999999999},{"$f":"SUM(AK7:AL7)","v":-0.29429294269134376},{"$f":"IF($W7 = 0, 0, AP7/$W7)","v":-8204.8450322104145},{"$f":"SUMPRODUCT(AN8:AN$605, $I8:$I$605) / $I7","v":-8204.5855539862714},null,0,0,0,-1.7482557857127858,0.1,{"$f":"AU7*(1+AV7)","v":-1.9230813642840645},-20.046666342839941,0.1,{"$f":"AX7*(1+AY7)","v":-22.051332977123938},{"$f":"AW7*$W7","v":-1.9230205468359192},{"$f":"AZ7*SUM(X7:Y7)","v":-6.9735135096759876E-4},{"$f":"IF($W7 = 0, 0, BE7/$W7)","v":-1.9230813642840645},-6.9737340540154452E-4,{"$f":"SUM(AT7,BA7)","v":-1.9230205468359192},{"$f":"SUM(BB7)","v":-6.9735135096759876E-4},{"$f":"IF($W7 = 0, 0, BH7/$W7)","v":-362.69610473282336},{"$f":"(SUMPRODUCT(BE8:BE$605,$I7:$I$604)+SUMPRODUCT(BF8:BF$605,$I8:$I$605)) / $I7","v":-362.68463446851121},null,{"$f":"SUM(AE7,BE7)","v":-1.9230205468359192},{"$f":"SUM(AN7,BF7)","v":-0.29499029404231136},null,8567.812094000712,{"$f":"MAX(BN8/(1+H8) - (BJ8 + BK8/(1+H8)),0)","v":8567.2701884547841},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C7, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},{"$f":"(1+BP7)^(1/12) - 1","v":1.6285159930582438E-3},{"$f":"BR6/(1+BQ7)","v":0.99675090696628432},null,{"$f":"MAX(BT8/(1+BQ8) - (BJ8 + BK8/(1+BQ8)),0)","v":9454.4744647306889},{"$f":"IF($AA7 = 0, 0, BV7/$AA7)","v":887.26039460847846},{"$f":"BT7-BN7","v":887.2042762759047},null,{"$f":"BM7+BU7","v":9455.0724886091903}]
[0.25,3,1,0.75,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C8, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.9935331894838878,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E8,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E8, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A8)","v":0},0.3,0,{"$f":"VLOOKUP(C8,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99993675100014068,3.162299975037945E-5,0,0,0.99990512800039033,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE9:AE$605, $I8:$I$604) / $I8","v":0},null,-47000,{"$f":"IF(E8>Mat_Year,0,  -SUM($AD$5:AD8))","v":-9306},-0.29428363567703114,0,-0.29430224999999999,-0.29428363567703114,-8222.573806171762,{"$f":"SUMPRODUCT(AN9:AN$605, $I9:$I$605) / $I8","v":-8222.0537366022527},null,0,0,0,-1.7516431218730451,0.1,-1.9268074340603498,-20.085507797477582,0.1,-22.094058577225343,-1.9266855654172239,-6.9868040887246597E-4,-1.9268074340603498,-6.9872460250475145E-4,-1.9266855654172239,-6.9868040887246597E-4,-361.56113927142093,{"$f":"(SUMPRODUCT(BE9:BE$605,$I8:$I$604)+SUMPRODUCT(BF9:BF$605,$I9:$I$605)) / $I8","v":-361.53827089097399},null,{"$f":"SUM(AE8,BE8)","v":-1.9266855654172239},-0.29498231608590358,null,8584.4064272964479,8583.5920074932274,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C8, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.99513032132283286,null,9467.6464220827038,{"$f":"IF($AA8 = 0, 0, BV8/$AA8)","v":884.13829455741256},{"$f":"BT8-BN8","v":884.05441458947644},null,{"$f":"BM8+BU8","v":9468.5447218538611}]
[0.33333333333333331,4,1,0.83333333333333326,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C9, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.99138689262261737,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E9,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E9, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A9)","v":0},0.3,0,{"$f":"VLOOKUP(C9,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99990512800039033,3.1621999673012346E-5,0,0,0.99987350600071734,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE10:AE$605, $I9:$I$604) / $I9","v":0},null,-47000,{"$f":"IF(E9>Mat_Year,0,  -SUM($AD$5:AD9))","v":-9306},-0.29427432895705291,0,-0.29430225000000004,-0.29427432895705291,-8240.3415238356392,{"$f":"SUMPRODUCT(AN10:AN$605, $I10:$I$605) / $I9","v":-8239.5597461578072},null,0,0,0,-1.7550370211726098,0.1,-1.930540723289871,-20.124424509445923,0.1,-22.136866960390517,-1.9303575690311245,-7.0001199978298671E-4,-1.930540723289871,-7.0007841762235014E-4,-1.9303575690311245,-7.0001199978298671E-4,-360.41993797609848,{"$f":"(SUMPRODUCT(BE10:BE$605,$I9:$I$604)+SUMPRODUCT(BF10:BF$605,$I10:$I$605)) / $I9","v":-360.38574421588351},null,{"$f":"SUM(AE9,BE9)","v":-1.9303575690311245},{"$f":"SUM(AN9,BF9)","v":-0.29497434095683589},null,8601.0334694952126,8599.9454903736914,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C9, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.99351237053811037,null,9480.8361601695251,881.00211127626551,880.89066979583367,null,9482.0355807714786]
[0.41666666666666663,5,1,0.91666666666666663,0,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C10, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98924523233540962,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E10,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E10, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A10)","v":0},0.3,0,{"$f":"VLOOKUP(C10,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99987350600071734,3.1620999627272687E-5,0,0,0.99984188500109006,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE11:AE$605, $I10:$I$604) / $I10","v":0},null,-47000,{"$f":"IF(E10>Mat_Year,0,  -SUM($AD$5:AD10))","v":-9306},-0.29426502253139963,0,-0.29430225000000004,-0.29426502253139963,-8258.1482707472715,{"$f":"SUMPRODUCT(AN11:AN$605, $I11:$I$605) / $I10","v":-8257.1036645458353},null,0,0,0,-1.7584374963279019,0.1,-1.9342812459606922,-20.16341662455994,0.1,-22.179758287015936,-1.9340365709901532,-7.0134612852672923E-4,-1.9342812459606922,-7.01434855826879E-4,-1.9340365709901532,-7.0134612852672923E-4,-359.27247989726027,{"$f":"(SUMPRODUCT(BE11:BE$605,$I10:$I$604)+SUMPRODUCT(BF11:BF$605,$I11:$I$605)) / $I10","v":-359.22703408444585},null,-1.9340365709901532,-0.29496636865992637,null,8617.6932851946785,8616.3306986302832,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C10, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.99189705032818365,null,9494.0437009347897,877.85180384151397,877.71300230450652,null,9495.5450890361917]
[0.49999999999999994,6,1,1,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C11, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98710819860602694,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E11,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E11, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A11)","v":0},0.3,0,{"$f":"VLOOKUP(C11,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99984188500109006,3.1619999613159476E-5,0,0,0.99981026500147685,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE12:AE$605, $I11:$I$604) / $I11","v":0},null,-47000,{"$f":"IF(E11>Mat_Year,0,  -SUM($AD$5:AD11))","v":-9306},-0.2942557164000621,0,-0.29430225000000004,-0.2942557164000621,-8275.9941326397984,{"$f":"SUMPRODUCT(AN12:AN$605, $I12:$I$605) / $I11","v":-8274.6855738365375},null,0,0,0,-1.7618445600799826,0.1,-1.9380290160879809,-20.20248428891713,0.1,-22.222732717808846,-1.9377225846322148,-7.0268279994046212E-4,-1.9380290160879809,-7.0279392220070475E-4,-1.9377225846322148,-7.0268279994046212E-4,-358.11874402524171,{"$f":"(SUMPRODUCT(BE12:BE$605,$I11:$I$604)+SUMPRODUCT(BF12:BF$605,$I12:$I$605)) / $I11","v":-358.06212008042053},null,-1.9377225846322148,-0.29495839920000255,null,8634.3859391203659,8632.7476939169592,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C11, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.9902843564160847,null,9507.2690663445046,874.68733122704396,874.52137242754543,null,9509.0732703474096]
[0.58333333333333326,7,1,1.0833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C12, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98497578143986975,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E12,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E12, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A12)","v":0},0.3,0,{"$f":"VLOOKUP(C12,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99981026500147685,3.161899963067171E-5,0,0,0.99977864600184618,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE13:AE$605, $I12:$I$604) / $I12","v":0},null,-47000,{"$f":"IF(E12>Mat_Year,0,  -SUM($AD$5:AD12))","v":-9306},-0.29424641056303091,0,-0.29430225000000004,-0.29424641056303091,-8293.8791954346798,{"$f":"SUMPRODUCT(AN13:AN$605, $I13:$I$605) / $I12","v":-8292.3055562777827},null,0,0,0,-1.7652582251945996,0.1,-1.9417840477140598,-20.241627648898074,0.1,-22.265790413787883,-1.9414156233206346,-7.0402201887017279E-4,-1.9417840477140598,-7.041556218360419E-4,-1.9414156233206346,-7.0402201887017279E-4,-356.95870929014967,{"$f":"(SUMPRODUCT(BE13:BE$605,$I12:$I$604)+SUMPRODUCT(BF13:BF$605,$I13:$I$605)) / $I12","v":-356.89098172996967},null,-1.9414156233206346,-0.29495043258190107,null,8651.1114961258954,8649.1965380077527,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C12, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.98867428453179929,null,9520.5122783870611,871.50865230392151,871.31574037930841,null,9522.6201484298163]
[0.66666666666666663,8,1,1.1666666666666665,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C13, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98284797086392917,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E13,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E13, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A13)","v":0},0.3,0,{"$f":"VLOOKUP(C13,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99977864600184618,3.1617999679808388E-5,0,0,0.99974702800216642,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE14:AE$605, $I13:$I$604) / $I13","v":0},null,-47000,{"$f":"IF(E13>Mat_Year,0,  -SUM($AD$5:AD13))","v":-9306},-0.29423710502029687,0,-0.29430225000000004,-0.29423710502029687,-8311.8035452421154,{"$f":"SUMPRODUCT(AN14:AN$605, $I14:$I$605) / $I13","v":-8309.9636942955076},null,0,0,0,-1.7686785044622351,0.1,-1.9455463549084588,-20.28084685116696,0.1,-22.308931536283659,-1.9451157004442063,-7.0536379017108392E-4,-1.9455463549084588,-7.0551995983497066E-4,-1.9451157004442063,-7.0536379017108392E-4,-355.79235456170238,{"$f":"(SUMPRODUCT(BE14:BE$605,$I13:$I$604)+SUMPRODUCT(BF14:BF$605,$I14:$I$605)) / $I13","v":-355.71359850150759},null,-1.9451157004442063,-0.29494246881046798,null,8667.8700211932373,8665.6772927970142,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C13, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.98706683041225562,null,9533.7733590732405,868.31572584014248,868.09606627622634,null,9536.1857470333798]
[0.75,9,1,1.25,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C14, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.98072475692674099,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E14,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E14, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A14)","v":0},0.3,0,{"$f":"VLOOKUP(C14,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99974702800216642,3.1616999760568518E-5,0,0,0.9997154110024058,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE15:AE$605, $I14:$I$604) / $I14","v":0},null,-47000,{"$f":"IF(E14>Mat_Year,0,  -SUM($AD$5:AD14))","v":-9306},-0.29422779977185065,0,-0.29430225000000004,-0.29422779977185065,-8329.7672683614601,{"$f":"SUMPRODUCT(AN15:AN$605, $I15:$I$605) / $I14","v":-8327.6600704940938},null,0,0,0,-1.7721054106981529,0.1,-1.9493159517679683,-20.320142042672149,0.1,-22.352156246939366,-1.9488228294172407,-7.0670811870767207E-4,-1.9493159517679683,-7.0688694130945757E-4,-1.9488228294172407,-7.0670811870767207E-4,-354.61965864907103,{"$f":"(SUMPRODUCT(BE15:BE$605,$I14:$I$604)+SUMPRODUCT(BF15:BF$605,$I15:$I$605)) / $I14","v":-354.5299498055515},null,-1.9488228294172407,-0.29493450789055831,null,8684.6615794329809,8682.1900202996458,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C14, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.98546198980131317,null,9547.0523304362305,865.10851050039821,864.86231013658471,null,9549.7700899333795]
[0.83333333333333337,10,1,1.3333333333333335,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C15, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.9786061296983386,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E15,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E15, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A15)","v":0},0.3,0,{"$f":"VLOOKUP(C15,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.9997154110024058,3.1615999872951086E-5,0,0,0.99968379500253279,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE16:AE$605, $I15:$I$604) / $I15","v":0},null,-47000,{"$f":"IF(E15>Mat_Year,0,  -SUM($AD$5:AD15))","v":-9306},-0.29421849481768281,0,-0.29430225000000004,-0.29421849481768281,-8347.7704512816399,{"$f":"SUMPRODUCT(AN16:AN$605, $I16:$I$605) / $I15","v":-8345.3947676567623},null,0,0,0,-1.7755389567424475,0.1,-1.9530928524166924,-20.359513370646731,0.1,-22.395464707711405,-1.9525370236796147,-7.0805500935368425E-4,-1.9530928524166924,-7.0825657138137319E-4,-1.9525370236796147,-7.0805500935368425E-4,-353.44060030071785,{"$f":"(SUMPRODUCT(BE16:BE$605,$I15:$I$604)+SUMPRODUCT(BF16:BF$605,$I16:$I$605)) / $I15","v":-353.34001499456917},null,-1.9525370236796147,-0.29492654982703648,null,8701.4862360845727,8698.7347826513305,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C15, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.98385975844975138,null,9560.3492145316322,861.88696484583784,861.61443188030171,null,9563.3732009304113]
[0.91666666666666674,11,1,1.4166666666666667,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C16, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.97649207927020687,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E16,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E16, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A16)","v":0},0.3,0,{"$f":"VLOOKUP(C16,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99968379500253279,3.1615000016955101E-5,0,0,0.99965218000251588,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE17:AE$605, $I16:$I$604) / $I16","v":0},null,-47000,{"$f":"IF(E16>Mat_Year,0,  -SUM($AD$5:AD16))","v":-9306},-0.29420919015778418,0,-0.29430225000000004,-0.29420919015778418,-8365.8131806815527,{"$f":"SUMPRODUCT(AN17:AN$605, $I17:$I$605) / $I16","v":-8363.1678687459444},null,0,0,0,-1.7789791554600916,0.1,-1.956877071006101,-20.398960982609047,0.1,-22.438857080869955,-1.9562582966968198,-7.0940446699215671E-4,-1.956877071006101,-7.0962885518251239E-4,-1.9562582966968198,-7.0940446699215671E-4,-352.25515820423578,{"$f":"(SUMPRODUCT(BE17:BE$605,$I16:$I$604)+SUMPRODUCT(BF17:BF$605,$I17:$I$605)) / $I16","v":-352.14377336282803},null,-1.9562582966968198,-0.29491859462477632,null,8718.3440565165765,8715.3116421087725,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C16, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.9822601321152582,null,9573.6640334374752,858.651047333826,858.35239132870265,null,9576.9951038504023]
[1,12,1,1.5,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C17, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.6290909090909097E-2},2.1649437542921035E-3,0.97438259575523567,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E17,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E17, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A17)","v":0},0.3,0,{"$f":"VLOOKUP(C17,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99965218000251588,3.1614000192579567E-5,0,0,0.9996205660023233,null,465.3,0,0,0,{"$f":"SUMPRODUCT(AE18:AE$605, $I17:$I$604) / $I17","v":0},null,-47000,{"$f":"IF(E17>Mat_Year,0,  -SUM($AD$5:AD17))","v":-9306},-0.29419988579214545,0,-0.29430225000000004,-0.29419988579214545,-8383.8955434305117,{"$f":"SUMPRODUCT(AN18:AN$605, $I18:$I$605) / $I17","v":-8380.9794569036894},null,0,0,0,-1.7824260197409845,0.1,-1.960668621715083,-20.438485026363285,0.1,-22.482333528999614,-1.9599866619600108,-7.1075649651543185E-4,-1.960668621715083,-7.1100379785461287E-4,-1.9599866619600108,-7.1075649651543185E-4,-351.06331098618784,{"$f":"(SUMPRODUCT(BE18:BE$605,$I17:$I$604)+SUMPRODUCT(BF18:BF$605,$I18:$I$605)) / $I17","v":-350.94120414624388},null,-1.9599866619600108,-0.29491064228866087,null,8735.2351062269372,{"$f":"MAX(BN18/(1+H18) - (BJ18 + BK18/(1+H18)),0)","v":8731.920661049935},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C17, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":1.9718181818181822E-2},1.6285159930582438E-3,0.98066310656241917,null,9586.9968092542204,855.40071631769331,855.07614820428535,null,9590.6358225446311]
[1.0833333333333333,1,2,1.5833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C18, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.97205048629110846,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E18,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E18, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A18)","v":0},0.3,0,{"$f":"VLOOKUP(C18,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.9996205660023233,3.1613000399823475E-5,0,0,0.99958895300192352,null,0,0,0,0,{"$f":"SUMPRODUCT(AE19:AE$605, $I18:$I$604) / $I18","v":0},null,-47000,{"$f":"IF(E18>Mat_Year,0,  -SUM($AD$5:AD18))","v":-9306},-0.29419058172075724,0,-0.29430224999999999,-0.29419058172075724,-8403.9813747982207,{"$f":"SUMPRODUCT(AN19:AN$605, $I19:$I$605) / $I18","v":-8400.7926185487813},null,0,0,0,-1.7858795625000004,0.1,-1.9644675187500005,-20.478085650000001,0.1,-22.525894215000001,-1.963722132986055,-7.121111028251763E-4,-1.9644675187500005,-7.1238140454937501E-4,-1.963722132986055,-7.121111028251763E-4,-349.94680616377298,{"$f":"(SUMPRODUCT(BE19:BE$605,$I18:$I$604)+SUMPRODUCT(BF19:BF$605,$I19:$I$605)) / $I18","v":-349.81402444813608},null,-1.963722132986055,-0.29490269282358239,null,8754.205032696158,8750.6066429969214,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C18, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.97889593002236286,null,9602.0418068950385,851.78528768362514,851.43516389811703,null,9605.990320379784]
[1.1666666666666665,2,2,1.6666666666666665,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C19, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96972395855080962,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E19,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E19, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A19)","v":0},0.3,0,{"$f":"VLOOKUP(C19,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99958895300192352,3.1612000638685836E-5,0,0,0.99955734100128479,null,0,0,0,0,{"$f":"SUMPRODUCT(AE20:AE$605, $I19:$I$604) / $I19","v":0},null,-47000,{"$f":"IF(E19>Mat_Year,0,  -SUM($AD$5:AD19))","v":-9306},-0.29418127794361038,0,-0.29430225000000004,-0.29418127794361038,-8424.1160321472416,{"$f":"SUMPRODUCT(AN20:AN$605, $I20:$I$605) / $I19","v":-8420.6533245407791},null,0,0,0,-1.7893397966770364,0.1,-1.9682737763447402,-20.517763001896679,0.1,-22.569539302086348,-1.967464723317581,-7.1346829083239873E-4,-1.9682737763447402,-7.1376168042848085E-4,-1.967464723317581,-7.1346829083239873E-4,-348.8237704971047,{"$f":"(SUMPRODUCT(BE20:BE$605,$I19:$I$604)+SUMPRODUCT(BF20:BF$605,$I20:$I$605)) / $I19","v":-348.68038753338413},null,-1.967464723317581,-0.29489474623444278,null,8773.2172556400583,8769.3337120741653,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C19, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.97713193797339504,null,9617.1102234967439,848.15195351708076,847.77651142257855,null,9621.3692091571393]
[1.2499999999999998,3,2,1.7499999999999998,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C20, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96740299917491435,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E20,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E20, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A20)","v":0},0.3,0,{"$f":"VLOOKUP(C20,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99955734100128479,3.1611000909165632E-5,0,0,0.99952573000037559,null,0,0,0,0,{"$f":"SUMPRODUCT(AE21:AE$605, $I20:$I$604) / $I20","v":0},null,-47000,{"$f":"IF(E20>Mat_Year,0,  -SUM($AD$5:AD20))","v":-9306},-0.29417197446069537,0,-0.29430224999999999,-0.29417197446069537,-8444.2996341670278,{"$f":"SUMPRODUCT(AN21:AN$605, $I21:$I$605) / $I20","v":-8440.5616889461162},null,0,0,0,-1.792806735237062,0.1,-1.9720874087607685,-20.557517230718311,0.1,-22.613268953790143,-1.9712144465230277,-7.1482806545746717E-4,-1.9720874087607685,-7.1514463066361326E-4,-1.9712144465230277,-7.1482806545746717E-4,-347.69418071538126,{"$f":"(SUMPRODUCT(BE21:BE$605,$I20:$I$604)+SUMPRODUCT(BF21:BF$605,$I21:$I$605)) / $I20","v":-347.54027075748667},null,-1.9712144465230277,-0.29488680252615285,null,8792.2718704803156,8788.1019597036047,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C20, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.97537112467699261,null,9632.2020941883748,844.50065581048409,844.10013448477002,null,9636.7725262907989]
[1.333333333333333,4,2,1.833333333333333,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C21, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96508759483597273,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E21,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E21, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A21)","v":0},0.3,0,{"$f":"VLOOKUP(C21,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99952573000037559,3.1610001211261882E-5,0,0,0.99949411999916438,null,0,0,0,0,{"$f":"SUMPRODUCT(AE22:AE$605, $I21:$I$604) / $I21","v":0},null,-47000,{"$f":"IF(E21>Mat_Year,0,  -SUM($AD$5:AD21))","v":-9306},-0.29416267127200307,0,-0.29430225000000004,-0.29416267127200307,-8464.5322998355568,{"$f":"SUMPRODUCT(AN22:AN$605, $I22:$I$605) / $I21","v":-8460.5178261048932},null,0,0,0,-1.7962803911701661,0.1,-1.975908430287183,-20.597348485417903,0.1,-22.657083333959697,-1.9749713161966929,-7.1619043163012749E-4,-1.975908430287183,-7.1653026043647561E-4,-1.9749713161966929,-7.1619043163012749E-4,-346.55801347690402,{"$f":"(SUMPRODUCT(BE22:BE$605,$I21:$I$604)+SUMPRODUCT(BF22:BF$605,$I22:$I$605)) / $I21","v":-346.39365140798247},null,-1.9749713161966929,-0.2948788617036332,null,8811.3689728562294,8806.9114775128783,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C21, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.97361348440497342,null,9647.3174541487624,840.83133639304128,840.40597663588414,null,9652.2003092492705]
[1.4166666666666663,5,2,1.9166666666666663,1,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C22, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96277773223843288,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E22,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33},{"$f":"PAD_Res_Mort","v":0.15},0.3795,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E22, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A22)","v":0},0.3,0,{"$f":"VLOOKUP(C22,Others!$L$10:$M$61,2)","v":0},0,0,3.1625000000000003E-5,0,0,0.99949411999916438,3.1609001544973576E-5,0,0,0.9994625109976194,null,0,0,0,0,{"$f":"SUMPRODUCT(AE23:AE$605, $I22:$I$604) / $I22","v":0},null,-47000,{"$f":"IF(E22>Mat_Year,0,  -SUM($AD$5:AD22))","v":-9306},-0.29415336837752409,0,-0.29430225000000004,-0.29415336837752409,-8484.8141484200278,{"$f":"SUMPRODUCT(AN23:AN$605, $I23:$I$605) / $I22","v":-8480.5218506315341},null,0,0,0,-1.7997607774916076,0.1,-1.9797368552407686,-20.637256915237099,0.1,-22.70098260676081,-1.9787353459587851,-7.1755539428952078E-4,-1.9797368552407686,-7.1791857493881076E-4,-1.9787353459587851,-7.1755539428952078E-4,-345.41524536887761,{"$f":"(SUMPRODUCT(BE23:BE$605,$I22:$I$604)+SUMPRODUCT(BF23:BF$605,$I23:$I$605)) / $I22","v":-345.24050670426175},null,-1.9787353459587851,-0.29487092377181362,null,8830.5086586252364,8825.7623573357996,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C22, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.9718590114394775,null,9662.4563386065965,837.14393693030661,836.69398127079694,null,9667.6525955555426]
[1.4999999999999996,6,2,1.9999999999999996,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C23, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.96047339811856502,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E23,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E23, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A23)","v":0},0.3,0,{"$f":"VLOOKUP(C23,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.9994625109976194,3.1799565558240923E-5,0,0,0.99943071143206119,null,0,0,0,0,{"$f":"SUMPRODUCT(AE24:AE$605, $I23:$I$604) / $I23","v":0},null,-47000,{"$f":"IF(E23>Mat_Year,0,  -SUM($AD$5:AD23))","v":-9306},-0.29592675708499006,0,-0.29608590000000001,-0.29592675708499006,-8505.1435158275581,{"$f":"SUMPRODUCT(AN24:AN$605, $I24:$I$605) / $I23","v":-8500.5720947241316},null,0,0,0,-1.8032479072418623,0.1,-1.9835726979660488,-20.677242669706686,0.1,-22.744966936677358,-1.9825065494554697,-7.2328006722289389E-4,{"$f":"IF($W23 = 0, 0, BE23/$W23)","v":-1.9835726979660488},-7.2366903136861791E-4,-1.9825065494554697,-7.2328006722289389E-4,-344.26584854775706,{"$f":"(SUMPRODUCT(BE24:BE$605,$I23:$I$604)+SUMPRODUCT(BF24:BF$605,$I24:$I$605)) / $I23","v":-344.08080944026739},null,-1.9825065494554697,-0.29665003715221294,null,8849.6909320418054,8844.6529041644026,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C23, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.97010770007294866,null,9677.616995792072,833.43855867120033,832.9640916276694,null,9683.129490713005]
[1.5833333333333328,7,2,2.083333333333333,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C24, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95817457924438487,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E24,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E24, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A24)","v":0},0.3,0,{"$f":"VLOOKUP(C24,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99943071143206119,3.1798553802063408E-5,0,0,0.9993989128782591,null,0,0,0,0,{"$f":"SUMPRODUCT(AE25:AE$605, $I24:$I$604) / $I24","v":0},null,-47000,{"$f":"IF(E24>Mat_Year,0,  -SUM($AD$5:AD24))","v":-9306},-0.29591734168200207,0,-0.29608589999999996,-0.29591734168200207,-8525.5239353872639,{"$f":"SUMPRODUCT(AN25:AN$605, $I25:$I$605) / $I24","v":-8520.6704520751591},null,0,0,0,-1.8067417934866732,0.1,-1.9874159728353407,-20.717305898647183,0.1,-22.789036488511904,-1.9862845596422665,-7.2465840287713192E-4,-1.9874159728353407,-7.2507117760948689E-4,-1.9862845596422665,-7.2465840287713192E-4,-343.10986994515008,{"$f":"(SUMPRODUCT(BE25:BE$605,$I24:$I$604)+SUMPRODUCT(BF25:BF$605,$I25:$I$605)) / $I24","v":-342.91454141864335},null,-1.9862845596422665,-0.29664200008487918,null,8868.9159846759958,8863.5849934938051,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C24, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.96835954460811591,null,9692.8012453424217,829.71498283951689,829.21625184861659,null,9698.6309675155135]
[1.6666666666666661,8,2,2.1666666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C25, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95588126241557803,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E25,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E25, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A25)","v":0},0.3,0,{"$f":"VLOOKUP(C25,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.9993989128782591,3.1797542078076607E-5,0,0,0.99936711533618106,null,0,0,0,0,{"$f":"SUMPRODUCT(AE26:AE$605, $I25:$I$604) / $I25","v":0},null,-47000,{"$f":"IF(E25>Mat_Year,0,  -SUM($AD$5:AD25))","v":-9306},-0.29590792657858089,0,-0.29608589999999996,-0.29590792657858089,-8545.9539009488108,{"$f":"SUMPRODUCT(AN26:AN$605, $I26:$I$605) / $I25","v":-8540.8170381159598},null,0,0,0,-1.8102424493170977,0.1,-1.9912666942488075,-20.757446752169383,0.1,-22.833191427386321,-1.990069769482943,-7.2603936518909461E-4,-1.9912666942488075,-7.2647604058134134E-4,-1.990069769482943,-7.2603936518909461E-4,-341.94721972559648,{"$f":"(SUMPRODUCT(BE26:BE$605,$I25:$I$604)+SUMPRODUCT(BF26:BF$605,$I26:$I$605)) / $I25","v":-341.7416796555043},null,-1.990069769482943,-0.29663396594377001,null,8888.1839130592434,8882.558717771466,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C25, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.96661453935797481,null,9708.0091226327804,825.97315060105598,825.45040486131438,null,9714.1570636602992]
[1.7499999999999993,9,2,2.2499999999999991,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C26, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95359343446342393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E26,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E26, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A26)","v":0},0.3,0,{"$f":"VLOOKUP(C26,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99936711533618106,3.1796530386279491E-5,0,0,0.99933531880579474,null,0,0,0,0,{"$f":"SUMPRODUCT(AE27:AE$605, $I26:$I$604) / $I26","v":0},null,-47000,{"$f":"IF(E26>Mat_Year,0,  -SUM($AD$5:AD26))","v":-9306},-0.29589851177471693,0,-0.29608589999999996,-0.29589851177471693,-8566.4335329614532,{"$f":"SUMPRODUCT(AN27:AN$605, $I27:$I$605) / $I26","v":-8561.0119685548179},null,0,0,0,-1.8137498878495595,0.1,-1.9951248766345155,-20.797665380674946,0.1,-22.877431918742442,-1.9938621926976898,-7.2742295916433436E-4,-1.9951248766345155,-7.2788362554798865E-4,-1.9938621926976898,-7.2742295916433436E-4,-340.77787418840768,{"$f":"(SUMPRODUCT(BE27:BE$605,$I26:$I$604)+SUMPRODUCT(BF27:BF$605,$I27:$I$605)) / $I26","v":-340.56220109806503},null,-1.9938621926976898,-0.29662593473388127,null,8907.4948139431926,8901.5741696528839,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C26, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.96487267864576898,null,9723.2406630883943,822.21300295620642,821.66649343551035,null,9729.7078168993994]
[1.8333333333333326,10,2,2.3333333333333326,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C27, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.95131108225072036,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E27,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E27, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A27)","v":0},0.3,0,{"$f":"VLOOKUP(C27,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99933531880579474,3.1795518726671029E-5,0,0,0.99930352328706806,null,0,0,0,0,{"$f":"SUMPRODUCT(AE28:AE$605, $I27:$I$604) / $I27","v":0},null,-47000,{"$f":"IF(E27>Mat_Year,0,  -SUM($AD$5:AD27))","v":-9306},-0.29588909727040058,0,-0.2960858999999999,-0.29588909727040058,-8586.9629521672596,{"$f":"SUMPRODUCT(AN28:AN$605, $I28:$I$605) / $I27","v":-8581.2553593776174},null,0,0,0,-1.817264122225895,0.1,-1.9989905344484846,-20.837961934856928,0.1,-22.921758128342624,-1.9976618430328423,-7.2880918981794182E-4,-1.9989905344484846,-7.2929393778343435E-4,-1.9976618430328423,-7.2880918981794182E-4,-339.60180956078136,{"$f":"(SUMPRODUCT(BE28:BE$605,$I27:$I$604)+SUMPRODUCT(BF28:BF$605,$I28:$I$605)) / $I27","v":-339.37608262444826},null,-1.9976618430328423,-0.29661790646021852,null,8926.8487843001967,8920.6314420020663,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C27, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.96313395680497171,null,9738.4959021846844,818.43448073951379,817.86446018261813,null,9745.2832650397104]
[1.9166666666666659,11,2,2.4166666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C28, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.94903419267170808,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E28,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E28, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A28)","v":0},0.3,0,{"$f":"VLOOKUP(C28,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99930352328706806,3.1794507099250213E-5,0,0,0.99927172877996884,null,0,0,0,0,{"$f":"SUMPRODUCT(AE29:AE$605, $I28:$I$604) / $I28","v":0},null,-47000,{"$f":"IF(E28>Mat_Year,0,  -SUM($AD$5:AD28))","v":-9306},-0.29587968306562246,0,-0.29608589999999996,-0.29587968306562246,-8607.5422796018356,{"$f":"SUMPRODUCT(AN29:AN$605, $I29:$I$605) / $I28","v":-8601.5473268485166},null,0,0,0,-1.820785165613404,0.1,-2.0028636821747448,-20.878336565700362,0.1,-22.966170222270399,-2.001468734260933,-7.3019806217456502E-4,-2.0028636821747448,-7.3070698257190309E-4,-2.001468734260933,-7.3019806217456502E-4,-338.41900199759795,{"$f":"(SUMPRODUCT(BE29:BE$605,$I28:$I$604)+SUMPRODUCT(BF29:BF$605,$I29:$I$605)) / $I28","v":-338.18330104349297},null,-2.001468734260933,-0.29660988112779701,null,8946.2459213238308,8939.7306278920096,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C28, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.9613983681792676,null,9753.7748754473141,814.63752461924219,814.04424755530454,null,9760.8834459430727]
[1.9999999999999991,12,2,2.4999999999999991,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C29, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":2.9172929570659312E-2},2.3991649580110685E-3,0.94676275265199528,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E29,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E29, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A29)","v":0},0.3,0,{"$f":"VLOOKUP(C29,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99927172877996884,3.1793495504016004E-5,0,0,0.99923993528446486,null,0,0,0,0,{"$f":"SUMPRODUCT(AE30:AE$605, $I29:$I$604) / $I29","v":0},null,-47000,{"$f":"IF(E29>Mat_Year,0,  -SUM($AD$5:AD29))","v":-9306},-0.29587026916037296,0,-0.29608589999999996,-0.29587026916037296,-8628.1716365950251,{"$f":"SUMPRODUCT(AN30:AN$605, $I30:$I$605) / $I29","v":-8621.8879875106031},null,0,0,0,-1.8243130312048976,0.1,-2.0067443343253877,-20.918789424482824,0.1,-23.01066836693111,-2.0052828801807379,-7.3158958126842753E-4,-2.0067443343253877,-7.32122765207858E-4,-2.0052828801807379,-7.3158958126842753E-4,-337.2294275812169,{"$f":"(SUMPRODUCT(BE30:BE$605,$I29:$I$604)+SUMPRODUCT(BF30:BF$605,$I30:$I$605)) / $I29","v":-336.98383309456193},null,-2.0052828801807379,-0.29660185874164141,null,8965.6863224294011,8958.8718206051672,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C29, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.1879697177994484E-2},1.8052751940811351E-3,0.95966590712253397,null,9769.0776184522474,810.82207509693842,810.20579784708025,null,9776.5083975263387]
[2.0833333333333326,1,3,2.5833333333333326,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C30, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.94427652091172476,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E30,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E30, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A30)","v":0},0.3,0,{"$f":"VLOOKUP(C30,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99923993528446486,3.1792483940967388E-5,0,0,0.99920814280052395,null,0,0,0,0,{"$f":"SUMPRODUCT(AE31:AE$605, $I30:$I$604) / $I30","v":0},null,-47000,{"$f":"IF(E30>Mat_Year,0,  -SUM($AD$5:AD30))","v":-9306},-0.29586085555464253,0,-0.29608590000000001,-0.29586085555464253,-8650.8683361365511,{"$f":"SUMPRODUCT(AN31:AN$605, $I31:$I$605) / $I30","v":-8644.2931163555131},null,0,0,0,-1.8278477322187503,0.1,-2.0106325054406256,-20.959320662774999,0.1,-23.055252729052501,-2.0091042946173321,-7.3298375214334618E-4,-2.0106325054406256,-7.3354129099602035E-4,-2.0091042946173321,-7.3298375214334618E-4,-336.11143357028141,{"$f":"(SUMPRODUCT(BE31:BE$605,$I30:$I$604)+SUMPRODUCT(BF31:BF$605,$I31:$I$605)) / $I30","v":-335.85596712913673},null,-2.0091042946173321,-0.2965938393067859,null,8987.2657145443154,8980.14908348465,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C30, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.95776778835193388,null,9786.1284452567543,806.61808811240371,805.97936177210431,null,9793.8838026567191]
[2.1666666666666661,2,3,2.6666666666666661,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C31, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.94179681810201166,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E31,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E31, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A31)","v":0},0.3,0,{"$f":"VLOOKUP(C31,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99920814280052395,3.1791472410103333E-5,0,0,0.99917635132811389,null,0,0,0,0,{"$f":"SUMPRODUCT(AE32:AE$605, $I31:$I$604) / $I31","v":0},null,-47000,{"$f":"IF(E31>Mat_Year,0,  -SUM($AD$5:AD31))","v":-9306},-0.29585144224842164,0,-0.29608589999999996,-0.29585144224842164,-8673.6255189837793,{"$f":"SUMPRODUCT(AN32:AN$605, $I32:$I$605) / $I31","v":-8666.7572461710133},null,0,0,0,-1.831389281898947,0.1,-2.0145282100888418,-20.999930432441257,0.1,-23.099923475685383,-2.0129329914221352,-7.343805798527501E-4,-2.0145282100888418,-7.3496256525138978E-4,-2.0129329914221352,-7.343805798527501E-4,-334.98655288960015,{"$f":"(SUMPRODUCT(BE32:BE$605,$I31:$I$604)+SUMPRODUCT(BF32:BF$605,$I32:$I$605)) / $I31","v":-334.72129137596687},null,-2.0129329914221352,-0.29658582282827439,null,9008.8987050005126,9001.4785375469819,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C31, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.95587342386169383,null,9803.2092353810694,802.39158659872214,801.73069783408755,null,9811.2902915992345]
[2.2499999999999996,3,3,2.7499999999999996,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C32, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93932362707765837,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E32,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E32, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A32)","v":0},0.3,0,{"$f":"VLOOKUP(C32,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99917635132811389,3.1790460911422817E-5,0,0,0.99914456086720249,null,0,0,0,0,{"$f":"SUMPRODUCT(AE33:AE$605, $I32:$I$604) / $I32","v":0},null,-47000,{"$f":"IF(E32>Mat_Year,0,  -SUM($AD$5:AD32))","v":-9306},-0.29584202924170072,0,-0.2960858999999999,-0.29584202924170072,-8696.4433463156693,{"$f":"SUMPRODUCT(AN33:AN$605, $I33:$I$605) / $I32","v":-8689.2805323033444},null,0,0,0,-1.8349376935151331,0.1,-2.0184314628666464,-21.040618885640189,0.1,-23.144680774204211,-2.016768984472963,-7.357800694596982E-4,-2.0184314628666464,-7.3638659329926389E-4,-2.016768984472963,-7.357800694596982E-4,-333.85475961647234,{"$f":"(SUMPRODUCT(BE33:BE$605,$I32:$I$604)+SUMPRODUCT(BF33:BF$605,$I33:$I$605)) / $I32","v":-333.57978058711137},null,-2.016768984472963,-0.2965778093111604,null,9030.5854290585448,9022.8603128904579,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C32, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.95398280622623999,null,9820.320040893288,798.14249032260057,797.45972800283016,null,9828.7279193811446]
[2.333333333333333,4,3,2.833333333333333,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C33, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.9368569307384913,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E33,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E33, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A33)","v":0},0.3,0,{"$f":"VLOOKUP(C33,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99914456086720249,3.1789449444924823E-5,0,0,0.99911277141775756,null,0,0,0,0,{"$f":"SUMPRODUCT(AE34:AE$605, $I33:$I$604) / $I33","v":0},null,-47000,{"$f":"IF(E33>Mat_Year,0,  -SUM($AD$5:AD33))","v":-9306},-0.29583261653447041,0,-0.29608589999999996,-0.29583261653447041,-8719.3219797406928,{"$f":"SUMPRODUCT(AN34:AN$605, $I34:$I$605) / $I33","v":-8711.8631305077615},null,0,0,0,-1.8384929803626655,0.1,-2.0223422783989324,-21.081386174825226,0.1,-23.189524792307751,-2.0206122876740791,-7.3718222603689804E-4,-2.0223422783989324,-7.3781338047525821E-4,-2.0206122876740791,-7.3718222603689804E-4,-332.71602774444824,{"$f":"(SUMPRODUCT(BE34:BE$605,$I33:$I$604)+SUMPRODUCT(BF34:BF$605,$I34:$I$605)) / $I33","v":-332.43140943420667},null,-2.0206122876740791,-0.29656979876050732,null,9052.3260223247526,9044.2945399419696,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C33, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.95209592803468568,null,9837.4609139507593,793.87071880111546,793.16637400878972,null,9846.1967411258684]
[2.4166666666666665,5,3,2.9166666666666665,2,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C34, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93439671202924246,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E34,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.38179999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E34, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A34)","v":0},0.3,0,{"$f":"VLOOKUP(C34,Others!$L$10:$M$61,2)","v":0},0,0,3.1816666666666663E-5,0,0,0.99911277141775756,3.1788438010608315E-5,0,0,0.9990809829797469,null,0,0,0,0,{"$f":"SUMPRODUCT(AE35:AE$605, $I34:$I$604) / $I34","v":0},null,-47000,{"$f":"IF(E34>Mat_Year,0,  -SUM($AD$5:AD34))","v":-9306},-0.29582320412672097,0,-0.29608589999999996,-0.29582320412672097,-8742.2615812979784,{"$f":"SUMPRODUCT(AN35:AN$605, $I35:$I$605) / $I34","v":-8734.5051969496108},null,0,0,0,-1.8420551557626605,0.1,-2.0262606713389268,-21.12223245274517,0.1,-23.234455698019687,-2.0244629149562412,-7.3858705466672391E-4,-2.0262606713389268,-7.3924293212532623E-4,-2.0244629149562412,-7.3858705466672391E-4,-331.57033118307737,{"$f":"(SUMPRODUCT(BE35:BE$605,$I34:$I$604)+SUMPRODUCT(BF35:BF$605,$I35:$I$605)) / $I34","v":-331.27615250822817},null,-2.0244629149562412,-0.2965617911813877,null,9074.1206207521427,9065.7813494578422,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C34, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.95021278189080194,null,9854.631906800234,789.57619130098396,788.85055734239177,null,9863.6968120531274]
[2.5,6,3,3,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C35, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.93194295393943161,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E35,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E35, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A35)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C35,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.9990809829797469,3.1968229915871595E-5,6.6776630868060113E-4,0,0.99838124844115039,null,0,0,0,0,{"$f":"SUMPRODUCT(AE36:AE$605, $I35:$I$604) / $I35","v":0},null,-47000,{"$f":"IF(E35>Mat_Year,0,  -SUM($AD$5:AD35))","v":-9306},-0.29749634759710109,-31.385016507988254,-31.711656407564323,-31.682512855585355,-8733.8467429509074,{"$f":"SUMPRODUCT(AN36:AN$605, $I36:$I$605) / $I35","v":-8725.8201891418539},null,0,0,0,-1.845624233062046,0.1,-2.0301866563682509,-21.163157872444792,0.1,-23.279473659689273,-2.0283208802767576,-1.6289451760031413E-2,-2.0301866563682509,-1.6304435814050149E-2,-2.0283208802767576,-1.6289451760031413E-2,-330.40207999709673,{"$f":"(SUMPRODUCT(BE36:BE$605,$I35:$I$604)+SUMPRODUCT(BF36:BF$605,$I36:$I$605)) / $I35","v":-330.09843486205239},null,-2.0283208802767576,-31.698802307345385,null,9070.6016746043788,9055.9186240039089,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C35, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.94833336041298888,null,9840.4308232572494,785.78418863361048,784.51219925334044,null,9856.3858632379888]
[2.5833333333333335,7,3,3.0833333333333335,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C36, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92949563950324854,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E36,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E36, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A36)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C36,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99838124844115039,3.1945840064607266E-5,6.6729861971658814E-4,0,0.99768200398136919,null,0,0,0,0,{"$f":"SUMPRODUCT(AE37:AE$605, $I36:$I$604) / $I36","v":0},null,-47000,{"$f":"IF(E36>Mat_Year,0,  -SUM($AD$5:AD36))","v":-9306},-0.29728798764123521,-31.363035126679641,-31.711656407564323,-31.660323114320875,-8731.2682579977754,{"$f":"SUMPRODUCT(AN37:AN$605, $I37:$I$605) / $I36","v":-8717.1345038944073},null,0,0,0,-1.84920022563361,0.1,-2.0341202481969711,-21.204162587265394,0.1,-23.324578845991937,-2.0308275128743145,-1.6309582534789532E-2,-2.0341202481969711,-1.6336026503156926E-2,-2.0308275128743145,-1.6309582534789532E-2,-329.44837805793799,{"$f":"(SUMPRODUCT(BE37:BE$605,$I36:$I$604)+SUMPRODUCT(BF37:BF$605,$I37:$I$605)) / $I36","v":-328.9150829823962},null,-2.0308275128743145,-31.676632696855663,null,9067.0670121115381,9046.0495868768048,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C36, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.94645765623424671,null,9826.2212538011099,781.98430342627898,780.1716669243051,null,9849.0513155378176]
[2.666666666666667,8,3,3.166666666666667,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C37, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92705475179943597,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E37,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E37, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A37)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C37,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99768200398136919,3.1923465894706629E-5,6.6683125831172899E-4,0,0.99698324925716275,null,0,0,0,0,{"$f":"SUMPRODUCT(AE38:AE$605, $I37:$I$604) / $I37","v":0},null,-47000,{"$f":"IF(E37>Mat_Year,0,  -SUM($AD$5:AD37))","v":-9306},-0.29707977361613991,-31.341069140651264,-31.711656407564327,-31.638148914267404,-8728.6811720871883,{"$f":"SUMPRODUCT(AN38:AN$605, $I38:$I$605) / $I37","v":-8708.4481238823919},null,0,0,0,-1.8527831468760496,0.1,-2.0380614615636548,-21.245246750845364,0.1,-23.369771425929901,-2.0333372432100254,-1.6329738187493087E-2,-2.0380614615636548,-1.6367678400860512E-2,-2.0333372432100254,-1.6329738187493087E-2,-328.48751164800888,{"$f":"(SUMPRODUCT(BE38:BE$605,$I37:$I$604)+SUMPRODUCT(BF38:BF$605,$I38:$I$605)) / $I37","v":-327.72607890383887},null,-2.0333372432100254,-31.654478652454898,null,9063.5165731409743,9036.1742027862329,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C37, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.94458566200214678,null,9812.0031629443383,778.17652476725561,775.82896015810547,null,9841.6930979082299]
[2.7500000000000004,9,3,3.2500000000000004,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C38, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92462027395117241,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E38,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E38, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A38)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C38,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99698324925716275,3.1901107395186797E-5,6.6636422423660847E-4,0,0.996284983925531,null,0,0,0,0,{"$f":"SUMPRODUCT(AE39:AE$605, $I38:$I$604) / $I38","v":0},null,-47000,{"$f":"IF(E38>Mat_Year,0,  -SUM($AD$5:AD38))","v":-9306},-0.29687170541960833,-31.319118539120598,-31.711656407564327,-31.615990244540207,-8726.085456529252,{"$f":"SUMPRODUCT(AN39:AN$605, $I39:$I$605) / $I38","v":-8699.7610317462058},null,0,0,0,-1.8563730102140243,0.1,-2.0420103112354271,-21.28641051712081,0.1,-23.415051568832894,-2.0358500751121262,-1.634991874888669E-2,-2.0420103112354271,-1.6399391625755769E-2,-2.0358500751121262,-1.634991874888669E-2,-327.51944915130969,{"$f":"(SUMPRODUCT(BE39:BE$605,$I38:$I$604)+SUMPRODUCT(BF39:BF$605,$I39:$I$605)) / $I38","v":-326.53140460978881},null,-2.0358500751121262,-31.632340163289093,null,9059.9502973445215,9026.292436355996,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C38, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.94271737037880265,null,9797.7765151361436,774.3608417547058,771.48407878014768,null,9834.3111390992271]
[2.8333333333333339,10,3,3.3333333333333339,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C39, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.92219218912595546,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E39,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E39, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A39)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C39,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.996284983925531,3.1878764555072561E-5,6.658975172619719E-4,0,0.995587207643714,null,0,0,0,0,{"$f":"SUMPRODUCT(AE40:AE$605, $I39:$I$604) / $I39","v":0},null,-47000,{"$f":"IF(E39>Mat_Year,0,  -SUM($AD$5:AD39))","v":-9306},-0.29666378294950524,-31.297183311312679,-31.711656407564323,-31.593847094262184,-8723.4810825383665,{"$f":"SUMPRODUCT(AN40:AN$605, $I40:$I$605) / $I39","v":-8691.0732100914101},null,0,0,0,-1.8599698290982039,0.1,-2.0459668120080243,-21.327654040326067,0.1,-23.460419444358674,-2.0383660124135843,-1.6370124249752888E-2,-2.0459668120080243,-1.6431166296667282E-2,-2.0383660124135843,-1.6370124249752888E-2,-326.5441588314265,{"$f":"(SUMPRODUCT(BE40:BE$605,$I39:$I$604)+SUMPRODUCT(BF40:BF$605,$I40:$I$605)) / $I39","v":-325.33104203234382},null,-2.0383660124135843,-31.610217218511938,null,9056.3681241577506,9016.4042521237552,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C39, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.94085277404084167,null,9783.5412747622886,770.53724349687002,767.13702263853338,null,9826.9053676546209]
[2.9166666666666674,11,3,3.4166666666666674,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C40, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.91977048053548538,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E40,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E40, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A40)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C40,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.995587207643714,3.185643736339643E-5,6.6543113715872531E-4,0,0.99488992006919186,null,0,0,0,0,{"$f":"SUMPRODUCT(AE41:AE$605, $I40:$I$604) / $I40","v":0},null,-47000,{"$f":"IF(E40>Mat_Year,0,  -SUM($AD$5:AD40))","v":-9306},-0.29645600610376716,-31.275263446460091,-31.711656407564327,-31.571719452563858,-8720.8680212329164,{"$f":"SUMPRODUCT(AN41:AN$605, $I41:$I$605) / $I40","v":-8682.3846414886411},null,0,0,0,-1.863573617005319,0.1,-2.0499309787058508,-21.368977474994324,0.1,-23.50587522249376,-2.0408850589521039,-1.6390354720912312E-2,-2.0499309787058508,-1.6463002532649908E-2,-2.0408850589521039,-1.6390354720912312E-2,-325.56160883110084,{"$f":"(SUMPRODUCT(BE41:BE$605,$I40:$I$604)+SUMPRODUCT(BF41:BF$605,$I41:$I$605)) / $I40","v":-324.12497305215078},null,-2.0408850589521039,-31.58810980728477,null,9052.7699927992198,9006.5096145407952,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C40, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.93899186567937576,null,9769.2974061449477,766.70571911222373,762.78779160415252,null,9819.4757119114438]
[3.0000000000000009,12,3,3.5000000000000009,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C41, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.205696486422438E-2},2.6329488081202612E-3,0.91735513143554914,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E41,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E41, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A41)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C41,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99488992006919186,3.183412580919857E-5,6.6496508369793498E-4,0,0.9941931208596847,null,0,0,0,0,{"$f":"SUMPRODUCT(AE42:AE$605, $I41:$I$604) / $I41","v":0},null,-47000,{"$f":"IF(E41>Mat_Year,0,  -SUM($AD$5:AD41))","v":-9306},-0.29624837478040189,-31.253358933802943,-31.711656407564323,-31.549607308583344,-8718.2462436349488,{"$f":"SUMPRODUCT(AN42:AN$605, $I42:$I$605) / $I41","v":-8673.6953084735069},null,0,0,0,-1.867184387438213,0.1,-2.0539028261820347,-21.410380975958173,0.1,-23.551419073553991,-2.0434072185701315,-1.6410610193223648E-2,-2.0539028261820347,-1.6494900452989146E-2,-2.0434072185701315,-1.6410610193223648E-2,-324.57176717179806,{"$f":"(SUMPRODUCT(BE42:BE$605,$I41:$I$604)+SUMPRODUCT(BF42:BF$605,$I42:$I$605)) / $I41","v":-322.91317949826652},null,-2.0434072185701315,-31.566017918776566,null,9049.1558422697144,8996.6084879717764,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C41, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.4042723648168285E-2},1.9818152099959629E-3,0.93713463799997332,null,9755.0448735425671,762.86625772965135,758.43638557079066,null,9812.0220999993653]
[3.0833333333333344,1,4,3.5833333333333344,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C42, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.9147332344850666,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E42,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E42, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A42)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C42,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.9941931208596847,3.1811829881526831E-5,6.6449935665082783E-4,0,0.99349680967315235,null,0,0,0,0,{"$f":"SUMPRODUCT(AE43:AE$605, $I42:$I$604) / $I42","v":0},null,-47000,{"$f":"IF(E42>Mat_Year,0,  -SUM($AD$5:AD42))","v":-9306},-0.29604088887748869,-31.231469762588908,-31.711656407564327,-31.527510651466397,-8717.6515318339334,{"$f":"SUMPRODUCT(AN43:AN$605, $I43:$I$605) / $I42","v":-8667.0291830011884},null,0,0,0,-1.8708021539258912,0.1,-2.0578823693184805,-21.451864698350217,0.1,-23.597051168185242,-2.0459324951148625,-1.6430890697583751E-2,-2.0578823693184805,-1.652686017720165E-2,-2.0459324951148625,-1.6430890697583751E-2,-323.64991280587577,{"$f":"(SUMPRODUCT(BE43:BE$605,$I42:$I$604)+SUMPRODUCT(BF43:BF$605,$I43:$I$605)) / $I42","v":-321.77051687843846},null,-2.0459324951148625,-31.543941542163981,null,9047.6382131884548,8988.7996998796298,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C42, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.93511652901243547,null,9742.503301195733,758.63716317726471,753.70360131610323,null,9806.2753763657201]
[3.1666666666666679,2,4,3.6666666666666679,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C43, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.91211883119040327,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E43,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E43, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A43)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C43,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99349680967315235,3.1789549569436742E-5,6.6403395578879063E-4,0,0.99280098616779411,null,0,0,0,0,{"$f":"SUMPRODUCT(AE44:AE$605, $I43:$I$604) / $I43","v":0},null,-47000,{"$f":"IF(E43>Mat_Year,0,  -SUM($AD$5:AD43))","v":-9306},-0.29583354829317832,-31.209595922073159,-31.711656407564327,-31.505429470366337,-8717.0546974025565,{"$f":"SUMPRODUCT(AN44:AN$605, $I44:$I$605) / $I43","v":-8660.3660316158057},null,0,0,0,-1.8744269300235723,0.1,-2.0618696230259297,-21.493428797603627,0.1,-23.642771677363992,-2.0484608924382464,-1.645119626492763E-2,-2.0618696230259297,-1.6558881825035614E-2,-2.0484608924382464,-1.645119626492763E-2,-322.72073747659323,{"$f":"(SUMPRODUCT(BE44:BE$605,$I43:$I$604)+SUMPRODUCT(BF44:BF$605,$I44:$I$605)) / $I43","v":-320.62202309836232},null,-2.0484608924382464,-31.521880666631265,null,9046.1111338947503,8980.9880547141711,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C43, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.93310276600008668,null,9729.9541894471167,754.39704952746922,748.96613473294565,null,9800.5081834222201]
[3.2500000000000013,3,4,3.7500000000000013,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C44, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.9095119001339067,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E44,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E44, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A44)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C44,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99280098616779411,3.1767284861991494E-5,6.6356888088337049E-4,0,0.99210565000204876,null,0,0,0,0,{"$f":"SUMPRODUCT(AE45:AE$605, $I44:$I$604) / $I44","v":0},null,-47000,{"$f":"IF(E44>Mat_Year,0,  -SUM($AD$5:AD44))","v":-9306},-0.29562635292569284,-31.187737401518412,-31.711656407564323,-31.483363754444106,-8716.4557327647781,{"$f":"SUMPRODUCT(AN45:AN$605, $I45:$I$605) / $I44","v":-8653.7058473767938},null,0,0,0,-1.8780587293127389,0.1,-2.0658646022440128,-21.535073429452737,0.1,-23.688580772398012,-2.0509924143969935,-1.6471526926228539E-2,-2.0658646022440128,-1.6590965516471268E-2,-2.0509924143969935,-1.6471526926228539E-2,-321.78420724445482,{"$f":"(SUMPRODUCT(BE45:BE$605,$I44:$I$604)+SUMPRODUCT(BF45:BF$605,$I45:$I$605)) / $I44","v":-319.46767828551657},null,-2.0509924143969935,-31.499835281370334,null,9044.5745628439727,8973.173525662316,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C44, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.93109333960391794,null,9717.3975034040086,750.14589196236886,744.22397774169258,null,9794.7204548063419]
[3.3333333333333348,4,4,3.8333333333333348,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C45, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90691241995913841,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E45,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E45, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A45)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C45,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99210565000204876,3.1745035748261924E-5,6.6310413170627476E-4,0,0.99141080083459421,null,0,0,0,0,{"$f":"SUMPRODUCT(AE46:AE$605, $I45:$I$604) / $I45","v":0},null,-47000,{"$f":"IF(E45>Mat_Year,0,  -SUM($AD$5:AD45))","v":-9306},-0.29541930267332545,-31.165894190194916,-31.71165640756433,-31.461313492868243,-8715.8546303175226,{"$f":"SUMPRODUCT(AN46:AN$605, $I46:$I$605) / $I45","v":-8647.0486233345327},null,0,0,0,-1.8816975654011883,0.1,-2.0698673219413073,-21.576798749933623,0.1,-23.734478624926986,-2.0535270648525805,-1.6491882712498011E-2,-2.0698673219413073,-1.6623111371721302E-2,-2.0535270648525805,-1.6491882712498011E-2,-320.84028803369716,{"$f":"(SUMPRODUCT(BE46:BE$605,$I45:$I$604)+SUMPRODUCT(BF46:BF$605,$I46:$I$605)) / $I45","v":-318.30746250651566},null,-2.0535270648525805,-31.47780537558074,null,9043.0284583280645,8965.3560858410528,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C45, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.92908824048507466,null,9704.8332081053304,745.88366562253248,739.47712226427757,null,9788.9121239505967]
[3.4166666666666683,5,4,3.9166666666666683,3,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C46, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90432036937069882,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E46,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33399999999999996},{"$f":"PAD_Res_Mort","v":0.15},0.38409999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E46, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A46)","v":6.1697654661969237},0.3,8.0206951060560012,{"$f":"VLOOKUP(C46,Others!$L$10:$M$61,2)","v":0},0,0,3.200833333333333E-5,6.6839125883800014E-4,0,0.99141080083459421,3.1722802217326536E-5,6.6263970802937018E-4,0,0.99071643832434753,null,0,0,0,0,{"$f":"SUMPRODUCT(AE47:AE$605, $I46:$I$604) / $I46","v":0},null,-47000,{"$f":"IF(E46>Mat_Year,0,  -SUM($AD$5:AD46))","v":-9306},-0.29521239743444072,-31.1440662773804,-31.711656407564327,-31.43927867481484,-8715.2513824305752,{"$f":"SUMPRODUCT(AN47:AN$605, $I47:$I$605) / $I46","v":-8640.3943525303002},null,0,0,0,-1.8853434519230832,0.1,-2.0738777971153914,-21.618604915384683,0.1,-23.780465406923152,-2.0560648476712542,-1.6512263654785895E-2,-2.0738777971153914,-1.665531951123133E-2,-2.0560648476712542,-1.6512263654785895E-2,-319.88894563177359,{"$f":"(SUMPRODUCT(BE47:BE$605,$I46:$I$604)+SUMPRODUCT(BF47:BF$605,$I47:$I$605)) / $I46","v":-317.14135576693064},null,-2.0560648476712542,-31.455790938469626,null,9041.4727784749393,8957.535708297235,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C46, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.92708745932481329,null,9692.2612685214681,741.61034560697738,734.72556022423305,null,9783.083124081917]
[3.5000000000000018,6,4,4.0000000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C47, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.90173572713405281,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E47,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E47, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A47)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C47,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.99071643832434753,3.1890473489855594E-5,6.5811513016231465E-4,0,0.99002643272069535,null,0,0,0,0,{"$f":"SUMPRODUCT(AE48:AE$605, $I47:$I$604) / $I47","v":0},null,-47000,{"$f":"IF(E47>Mat_Year,0,  -SUM($AD$5:AD47))","v":-9306},-0.29677274629659617,-30.931411117628787,-31.520809240576757,-31.228183863925384,-8714.8368286134682,{"$f":"SUMPRODUCT(AN48:AN$605, $I48:$I$605) / $I47","v":-8633.9321034217883},null,0,0,0,-1.8889964025390045,0.1,-2.0778960427929052,-21.660492082447249,0.1,-23.826541290691974,-2.0586057667240429,-1.6440447006227276E-2,-2.0778960427929052,-1.6594503099225746E-2,-2.0586057667240429,-1.6440447006227276E-2,-318.93023877579304,{"$f":"(SUMPRODUCT(BE48:BE$605,$I47:$I$604)+SUMPRODUCT(BF48:BF$605,$I48:$I$605)) / $I47","v":-315.96943023388741},null,-2.0586057667240429,-31.244624310931613,null,9040.0632123128489,8949.9015336556804,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C47, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.92509098682445834,null,9679.8708172024344,737.32302433655502,729.96928354675401,null,9777.3862366494031]
[3.5833333333333353,7,4,4.0833333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C48, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89915847207535582,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E48,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E48, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A48)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C48,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.99002643272069535,3.1868262689105847E-5,6.5765677183687052E-4,0,0.98933690768616933,null,0,0,0,0,{"$f":"SUMPRODUCT(AE49:AE$605, $I48:$I$604) / $I48","v":0},null,-47000,{"$f":"IF(E48>Mat_Year,0,  -SUM($AD$5:AD48))","v":-9306},-0.296566052584819,-30.909868276332915,-31.520809240576753,-31.206434328917734,-8714.3866021991944,{"$f":"SUMPRODUCT(AN49:AN$605, $I49:$I$605) / $I48","v":-8627.4730811242898},null,0,0,0,-1.8926564309360001,0.1,-2.0819220740296003,-21.702460408066131,0.1,-23.872706448872744,-2.0611578841539964,-1.6460828738387476E-2,-2.0819220740296003,-1.6626655808725643E-2,-2.0611578841539964,-1.6460828738387476E-2,-317.96278906923845,{"$f":"(SUMPRODUCT(BE49:BE$605,$I48:$I$604)+SUMPRODUCT(BF49:BF$605,$I49:$I$605)) / $I48","v":-314.79156580014103},null,-2.0611578841539964,-31.222895157656122,null,9038.6445481330811,8942.2646469244355,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C48, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.92309881370535873,null,9667.4727971278498,733.02445766377889,725.20815020341433,null,9771.6690057968608]
[3.6666666666666687,8,4,4.1666666666666687,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C49, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89658858308128031,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E49,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E49, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A49)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C49,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98933690768616933,3.1846067357542226E-5,6.5719873274486273E-4,0,0.98864786288606687,null,0,0,0,0,{"$f":"SUMPRODUCT(AE50:AE$605, $I49:$I$604) / $I49","v":0},null,-47000,{"$f":"IF(E49>Mat_Year,0,  -SUM($AD$5:AD49))","v":-9306},-0.29635950282928797,-30.888340439008548,-31.520809240576749,-31.184699941837835,-8713.9347706146382,{"$f":"SUMPRODUCT(AN50:AN$605, $I50:$I$605) / $I49","v":-8621.017279738875},null,0,0,0,-1.896323550827637,0.1,-2.0859559059104007,-21.744510049490234,0.1,-23.918961054439258,-2.0637131655230978,-1.648123573841331E-2,-2.0859559059104007,-1.6658870815766003E-2,-2.0637131655230978,-1.648123573841331E-2,-316.98781255236867,{"$f":"(SUMPRODUCT(BE50:BE$605,$I49:$I$604)+SUMPRODUCT(BF50:BF$605,$I50:$I$605)) / $I49","v":-313.60774224476353},null,-2.0637131655230978,-31.201181177576249,null,9037.216745608117,8934.625021983642,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C49, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.92111093070884487,null,9655.0671736193417,728.71461991793581,720.4421516356997,null,9765.9313655260521]
[3.7500000000000022,9,4,4.2500000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C50, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89402603909884282,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E50,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E50, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A50)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C50,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98864786288606687,3.1823887484390871E-5,6.5674101266395438E-4,0,0.98795929798591853,null,0,0,0,0,{"$f":"SUMPRODUCT(AE51:AE$605, $I50:$I$604) / $I50","v":0},null,-47000,{"$f":"IF(E50>Mat_Year,0,  -SUM($AD$5:AD50))","v":-9306},-0.29615309692974146,-30.866827595205855,-31.520809240576757,-31.162980692135598,-8713.4813281369643,{"$f":"SUMPRODUCT(AN51:AN$605, $I51:$I$605) / $I50","v":-8614.5646933602566},null,0,0,0,-1.8999977759540545,0.1,-2.0899975535494599,-21.786641164273153,0.1,-23.96530528070047,-2.0662716147537816,-1.6501668037630129E-2,-2.0899975535494599,-1.6691148241051529E-2,-2.0662716147537816,-1.6501668037630129E-2,-316.00527448963538,{"$f":"(SUMPRODUCT(BE51:BE$605,$I50:$I$604)+SUMPRODUCT(BF51:BF$605,$I51:$I$605)) / $I50","v":-312.41793928490296},null,-2.0662716147537816,-31.179482360173228,null,9035.7797642513797,8926.9826326451621,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C50, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.91912732859618562,null,9642.6539119302906,724.3934853835741,715.67127928512855,null,9760.1732496349541]
[3.8333333333333357,10,4,4.3333333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C51, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.89147081913523163,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E51,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E51, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A51)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C51,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98795929798591853,3.180172305888546E-5,6.5628361137196338E-4,0,0.98727121265148765,null,0,0,0,0,{"$f":"SUMPRODUCT(AE52:AE$605, $I51:$I$604) / $I51","v":0},null,-47000,{"$f":"IF(E51>Mat_Year,0,  -SUM($AD$5:AD51))","v":-9306},-0.2959468347859881,-30.845329734482277,-31.520809240576753,-31.141276569268264,-8713.0262690229338,{"$f":"SUMPRODUCT(AN52:AN$605, $I52:$I$605) / $I51","v":-8608.1153160767644},null,0,0,0,-1.903679120082012,0.1,-2.0940470320902134,-21.828853910273732,0.1,-24.011739301301109,-2.0688332357733432,-1.6522125667402132E-2,-2.0940470320902134,-1.6723488205520814E-2,-2.0688332357733432,-1.6522125667402132E-2,-315.01514000634108,{"$f":"(SUMPRODUCT(BE52:BE$605,$I51:$I$604)+SUMPRODUCT(BF52:BF$605,$I52:$I$605)) / $I51","v":-311.22213657560059},null,-2.0688332357733432,-31.157798694935668,null,9034.3335634166233,8919.3374526523658,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C51, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.91714799814854542,null,9630.2329772456596,720.06102830048189,710.89552459329389,null,9754.3945917171059]
[3.9166666666666692,11,4,4.4166666666666696,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C52, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.8889229022576346,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E52,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E52, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A52)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C52,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98727121265148765,3.1779574070267141E-5,6.5582652864686216E-4,0,0.98658360654877053,null,0,0,0,0,{"$f":"SUMPRODUCT(AE53:AE$605, $I52:$I$604) / $I52","v":0},null,-47000,{"$f":"IF(E52>Mat_Year,0,  -SUM($AD$5:AD52))","v":-9306},-0.29574071629790599,-30.823846846402521,-31.520809240576753,-31.119587562700428,-8712.5695875088313,{"$f":"SUMPRODUCT(AN53:AN$605, $I53:$I$605) / $I52","v":-8601.6691419703147},null,0,0,0,-1.9073675970049444,0.1,-2.0981043567054392,-21.871148445656694,0.1,-24.058263290222364,-2.0713980325139483,-1.6542608659132381E-2,-2.0981043567054392,-1.6755890830346752E-2,-2.0713980325139483,-1.6542608659132381E-2,-314.01737408811385,{"$f":"(SUMPRODUCT(BE53:BE$605,$I52:$I$604)+SUMPRODUCT(BF53:BF$605,$I53:$I$605)) / $I52","v":-310.02031370960799},null,-2.0713980325139483,-31.136130171359561,null,9032.8781022973417,8911.6894556799252,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C52, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.91517293016694123,null,9617.8043346818431,715.71722286367822,706.11487900191787,null,9748.595325161019]
[4.0000000000000027,12,4,4.5000000000000027,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C53, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.4943009325520524E-2},2.866296808335056E-3,0.88638226759306782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E53,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E53, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A53)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C53,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98658360654877053,3.1757440507784574E-5,6.5536976426677827E-4,0,0.98589647934399594,null,0,0,0,0,{"$f":"SUMPRODUCT(AE54:AE$605, $I53:$I$604) / $I53","v":0},null,-47000,{"$f":"IF(E53>Mat_Year,0,  -SUM($AD$5:AD53))","v":-9306},-0.29553474136544322,-30.80237892053858,-31.520809240576749,-31.097913661904023,-8712.1112778103907,{"$f":"SUMPRODUCT(AN54:AN$605, $I54:$I$605) / $I53","v":-8595.2261651163935},null,0,0,0,-1.9110632205430114,0.1,-2.1021695425973128,-21.913524928893192,0.1,-24.104877421782515,-2.0739660089126364,-1.6563117044262891E-2,-2.1021695425973128,-1.678835623693704E-2,-2.0739660089126364,-1.6563117044262891E-2,-313.01194158037976,{"$f":"(SUMPRODUCT(BE54:BE$605,$I53:$I$604)+SUMPRODUCT(BF54:BF$605,$I54:$I$605)) / $I53","v":-308.81245021720412},null,-2.0739660089126364,-31.114476778948287,null,9031.4133399261591,8904.0386153336003,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C53, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.6207256994140393E-2},2.1581363658165209E-3,0.91320211547220009,null,9605.3679492865012,711.36204322339938,701.32933395290092,null,9742.7753831495593]
[4.0833333333333357,1,5,4.5833333333333357,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C54, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.88364366989281296,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E54,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E54, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A54)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C54,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98589647934399594,3.1735322360693877E-5,6.5491331800999358E-4,0,0.98520983070362522,null,0,0,0,0,{"$f":"SUMPRODUCT(AE55:AE$605, $I54:$I$604) / $I54","v":0},null,-47000,{"$f":"IF(E54>Mat_Year,0,  -SUM($AD$5:AD54))","v":-9306},-0.29532890988861721,-30.780925946469697,-31.520809240576753,-31.076254856358315,-8713.6819179743306,{"$f":"SUMPRODUCT(AN55:AN$605, $I55:$I$605) / $I54","v":-8590.7883250543309},null,0,0,0,-1.91476600454315,0.1,-2.1062426049974654,-21.955983518761453,0.1,-24.1515818706376,-2.0765371689113277,-1.6583650854274653E-2,-2.1062426049974654,-1.6820884546934603E-2,-2.0765371689113277,-1.6583650854274653E-2,-312.07127217941951,{"$f":"(SUMPRODUCT(BE55:BE$605,$I54:$I$604)+SUMPRODUCT(BF55:BF$605,$I55:$I$605)) / $I54","v":-307.66996854609158},null,-2.0765371689113277,-31.092838507212591,null,9032.0437497515122,8898.4582936004244,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C54, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.91107544764203874,null,9594.6149508299295,706.60750180732384,696.15665722950507,null,9738.6512515588365]
[4.1666666666666687,2,5,4.6666666666666687,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C55, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.88091353345993451,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E55,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E55, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A55)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C55,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98520983070362522,3.1713219618258698E-5,6.5445718965494409E-4,0,0.98452366029435201,null,0,0,0,0,{"$f":"SUMPRODUCT(AE56:AE$605, $I55:$I$604) / $I55","v":0},null,-47000,{"$f":"IF(E55>Mat_Year,0,  -SUM($AD$5:AD55))","v":-9306},-0.29512322176751543,-30.759487913782372,-31.520809240576753,-31.054611135549887,-8715.2585239435575,{"$f":"SUMPRODUCT(AN56:AN$605, $I56:$I$605) / $I55","v":-8586.3583749127592},null,0,0,0,-1.9184759628791266,0.1,-2.1103235591670395,-21.998524374347316,0.1,-24.198376811782047,-2.0791115164568308,-1.6604210120687669E-2,-2.1103235591670395,-1.6853475882218045E-2,-2.0791115164568308,-1.6604210120687669E-2,-311.12290361502858,{"$f":"(SUMPRODUCT(BE56:BE$605,$I55:$I$604)+SUMPRODUCT(BF56:BF$605,$I56:$I$605)) / $I55","v":-306.5213431985826},null,-2.0791115164568308,-31.071215345670574,null,9032.6724250106454,8892.8797181113423,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C55, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.9089537324023097,null,9583.855895109984,701.83806125294564,690.97617699864168,null,9734.5104862635908]
[4.2500000000000018,3,5,4.7500000000000018,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C56, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87819183215220442,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E56,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E56, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A56)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C56,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98452366029435201,3.1691132269750117E-5,6.5400137898022055E-4,0,0.98383796778310206,null,0,0,0,0,{"$f":"SUMPRODUCT(AE57:AE$605, $I56:$I$604) / $I56","v":0},null,-47000,{"$f":"IF(E56>Mat_Year,0,  -SUM($AD$5:AD56))","v":-9306},-0.29491767690229459,-30.738064812070366,-31.520809240576753,-31.03298248897266,-8716.8411183781518,{"$f":"SUMPRODUCT(AN57:AN$605, $I57:$I$605) / $I56","v":-8581.9363240699713},null,0,0,0,-1.9221931094515883,0.1,-2.1144124203967474,-22.041147655044877,0.1,-24.245262420549366,-2.081689055500846,-1.6624794875061036E-2,-2.1144124203967474,-1.6886130364902118E-2,-2.081689055500846,-1.6624794875061036E-2,-310.16679864855166,{"$f":"(SUMPRODUCT(BE57:BE$605,$I56:$I$604)+SUMPRODUCT(BF57:BF$605,$I57:$I$605)) / $I56","v":-305.36655190725338},null,-2.081689055500846,-31.04960728384772,null,9033.2993511148252,8887.3028759772242,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C56, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.90683695821940546,null,9573.0907496888976,697.05367770769237,685.78787371167346,null,9730.3530288225174]
[4.3333333333333348,4,5,4.8333333333333348,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C57, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87547853990816471,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E57,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E57, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A57)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C57,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98383796778310206,3.166906030444671E-5,6.5354588576456755E-4,0,0.98315275283703307,null,0,0,0,0,{"$f":"SUMPRODUCT(AE58:AE$605, $I57:$I$604) / $I57","v":0},null,-47000,{"$f":"IF(E57>Mat_Year,0,  -SUM($AD$5:AD57))","v":-9306},-0.29471227519318111,-30.716656630934676,-31.520809240576753,-31.011368906127856,-8718.4297240242613,{"$f":"SUMPRODUCT(AN58:AN$605, $I58:$I$605) / $I57","v":-8577.5221819438211},null,0,0,0,-1.9259174581881164,0.1,-2.1185092040069282,-22.083853520557064,0.1,-24.292238872612771,-2.0842697899999734,-1.6645405148992969E-2,-2.1185092040069282,-1.6918848117338191E-2,-2.0842697899999734,-1.6645405148992969E-2,-309.20291988439868,{"$f":"(SUMPRODUCT(BE58:BE$605,$I57:$I$604)+SUMPRODUCT(BF58:BF$605,$I58:$I$605)) / $I57","v":-304.20557233166812},null,-2.0842697899999734,-31.028014311276849,null,9033.9245134043995,8881.7277542754891,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C57, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.90472511358657803,null,9562.3194820596891,692.25430719717929,680.59172778419997,null,9726.178820601579]
[4.4166666666666679,5,5,4.9166666666666679,4,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C58, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87277363074687753,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E58,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33599999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38639999999999991,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E58, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A58)","v":6.1319328784822247},0.3,7.9715127420268921,{"$f":"VLOOKUP(C58,Others!$L$10:$M$61,2)","v":0},0,0,3.219999999999999E-5,6.6429272850224098E-4,0,0.98315275283703307,3.1647003711634512E-5,6.5309070978688416E-4,0,0.98246801512353454,null,0,0,0,0,{"$f":"SUMPRODUCT(AE59:AE$605, $I58:$I$604) / $I58","v":0},null,-47000,{"$f":"IF(E58>Mat_Year,0,  -SUM($AD$5:AD58))","v":-9306},-0.29450701654047079,-30.695263359983556,-31.520809240576757,-30.989770376524028,-8720.0243637144395,{"$f":"SUMPRODUCT(AN59:AN$605, $I59:$I$605) / $I58","v":-8573.1159579918494},null,0,0,0,-1.9296490230432761,0.1,-2.1226139253476037,-22.126642130896229,0.1,-24.339306343985854,-2.0868537239157172,-1.6666040974120864E-2,-2.1226139253476037,-1.6951629262114694E-2,-2.0868537239157172,-1.6666040974120864E-2,-308.23122976941914,{"$f":"(SUMPRODUCT(BE59:BE$605,$I58:$I$604)+SUMPRODUCT(BF59:BF$605,$I59:$I$605)) / $I58","v":-303.0383820581485},null,-2.0868537239157172,-31.006436417498151,null,9034.5478971485081,8876.1543400499977,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C58, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.90261818702387642,null,9551.5420596459808,687.43990562487727,675.38771959598307,null,9721.9878027733848]
[4.5000000000000009,6,5,5.0000000000000009,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C59, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.87007707876767681,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E59,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E59, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A59)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C59,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.98246801512353454,3.1813270725334981E-5,6.4865825937339677E-4,0,0.98178754359343579,null,0,0,0,0,{"$f":"SUMPRODUCT(AE60:AE$605, $I59:$I$604) / $I59","v":0},null,-47000,{"$f":"IF(E59>Mat_Year,0,  -SUM($AD$5:AD59))","v":-9306},-0.29605429736996736,-30.486938190549647,-31.332310074286735,-30.782992487919614,-8721.8135595342483,{"$f":"SUMPRODUCT(AN60:AN$605, $I60:$I$605) / $I59","v":-8568.9028561131418},null,0,0,0,-1.9333878179986712,0.1,-2.1267265997985385,-22.169513646384761,0.1,-24.38646501102324,-2.0894408612144937,-1.659429515975017E-2,-2.1267265997985385,-1.689041770755623E-2,-2.0894408612144937,-1.659429515975017E-2,-307.25178464848693,{"$f":"(SUMPRODUCT(BE60:BE$605,$I59:$I$604)+SUMPRODUCT(BF60:BF$605,$I60:$I$605)) / $I59","v":-301.86505100676266},null,-2.0894408612144937,-30.799586783079363,null,9035.3233395608677,8870.7679071199036,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C59, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.90051616707808413,null,9540.9437366108159,682.60779418529285,670.17582949091229,null,9717.9311337461604]
[4.5833333333333339,7,5,5.0833333333333339,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C60, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86738885814992006,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E60,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E60, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A60)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C60,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.98178754359343579,3.1791236394776957E-5,6.4820898929897959E-4,0,0.98110754336774197,null,0,0,0,0,{"$f":"SUMPRODUCT(AE61:AE$605, $I60:$I$604) / $I60","v":0},null,-47000,{"$f":"IF(E60>Mat_Year,0,  -SUM($AD$5:AD60))","v":-9306},-0.29584924588979439,-30.465822497052041,-31.332310074286735,-30.761671742941836,-8723.5757609456032,{"$f":"SUMPRODUCT(AN61:AN$605, $I61:$I$605) / $I60","v":-8564.6980176900215},null,0,0,0,-1.9371338570629959,0.1,-2.1308472427692955,-22.212468227655684,0.1,-24.433715050421256,-2.0920392802513121,-1.6614931748823392E-2,-2.1308472427692955,-1.6923143766940821E-2,-2.0920392802513121,-1.6614931748823392E-2,-306.26326276895361,{"$f":"(SUMPRODUCT(BE61:BE$605,$I60:$I$604)+SUMPRODUCT(BF61:BF$605,$I61:$I$605)) / $I60","v":-300.6854564468419},null,-2.0920392802513121,-30.778286674690658,null,9036.0975553257067,8865.3834741368628,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C60, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.89841904232265701,null,9530.3393701808454,677.76045606729338,664.95589604398265,null,9713.8580113930002]
[4.666666666666667,8,5,5.166666666666667,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C61, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86470894315274116,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E61,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E61, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A61)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C61,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.98110754336774197,3.1769217325514369E-5,6.4776003039550159E-4,0,0.98042801412002101,null,0,0,0,0,{"$f":"SUMPRODUCT(AE62:AE$605, $I61:$I$604) / $I61","v":0},null,-47000,{"$f":"IF(E61>Mat_Year,0,  -SUM($AD$5:AD61))","v":-9306},-0.29564433643123672,-30.444721428588576,-31.332310074286738,-30.740365765019813,-8725.3446489473645,{"$f":"SUMPRODUCT(AN62:AN$605, $I62:$I$605) / $I61","v":-8560.501453565621},null,0,0,0,-1.9408871542720865,0.1,-2.1349758696992951,-22.255506035653255,0.1,-24.481056639218583,-2.0946409306700837,-1.6635594001463784E-2,-2.1349758696992951,-1.6955933234760967E-2,-2.0946409306700837,-1.6635594001463784E-2,-305.26681577774309,{"$f":"(SUMPRODUCT(BE62:BE$605,$I61:$I$604)+SUMPRODUCT(BF62:BF$605,$I62:$I$605)) / $I61","v":-299.4995756993946},null,-2.0946409306700837,-30.757001359021277,null,9036.8705317108579,8860.0010292650149,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C61, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.89632680135766096,null,9519.7289282176971,672.89784609512424,659.72789895268215,null,9709.7683778059818]
[4.75,9,5,5.25,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C62, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.86203730811480395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E62,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E62, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A62)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C62,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.98042801412002101,3.1747213506977017E-5,6.4731138244744136E-4,0,0.9797489555240666,null,0,0,0,0,{"$f":"SUMPRODUCT(AE63:AE$605, $I62:$I$604) / $I62","v":0},null,-47000,{"$f":"IF(E62>Mat_Year,0,  -SUM($AD$5:AD62))","v":-9306},-0.29543956889592815,-30.423634975029746,-31.332310074286738,-30.719074543925675,-8727.1202489114785,{"$f":"SUMPRODUCT(AN63:AN$605, $I63:$I$605) / $I62","v":-8556.3131746269046},null,0,0,0,-1.9446477236889745,0.1,-2.139112496057872,-22.298627231633574,0.1,-24.528489954796935,-2.0972458164893406,-1.6656281949586463E-2,-2.139112496057872,-1.6988786233873822E-2,-2.0972458164893406,-1.6656281949586463E-2,-304.2624055156403,{"$f":"(SUMPRODUCT(BE63:BE$605,$I62:$I$604)+SUMPRODUCT(BF63:BF$605,$I63:$I$605)) / $I62","v":-298.30738601107976},null,-2.0972458164893406,-30.735730825875262,null,9037.6422559202001,8854.6205606379845,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C62, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.89423943280971019,null,9509.1123785141481,668.01991896595257,654.49181787616362,null,9705.6621748861526]
[4.833333333333333,10,5,5.333333333333333,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C63, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85937392745405616,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E63,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E63, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A63)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C63,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.9797489555240666,3.1725224928602028E-5,6.4686304523942648E-4,0,0.97907036725389862,null,0,0,0,0,{"$f":"SUMPRODUCT(AE64:AE$605, $I63:$I$604) / $I63","v":0},null,-47000,{"$f":"IF(E63>Mat_Year,0,  -SUM($AD$5:AD63))","v":-9306},-0.29523494318557048,-30.402563126253046,-31.332310074286731,-30.697798069438615,-8728.9025863061761,{"$f":"SUMPRODUCT(AN64:AN$605, $I64:$I$605) / $I63","v":-8552.1331918047999},null,0,0,0,-1.9484155794039391,0.1,-2.143257137344333,-22.341831977165167,0.1,-24.576015174881686,-2.0998539417326114,-1.6676995625146181E-2,-2.1432571373443334,-1.7021702887374528E-2,-2.0998539417326114,-1.6676995625146181E-2,-303.24999366296584,{"$f":"(SUMPRODUCT(BE64:BE$605,$I63:$I$604)+SUMPRODUCT(BF64:BF$605,$I64:$I$605)) / $I63","v":-297.10886455397059},null,-2.0998539417326114,-30.714475065063763,null,9038.4127150933673,8849.2420563587693,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C63, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.89215692533190527,null,9498.4896887939503,663.12662924953383,649.247632435181,null,9701.539344342902]
[4.9166666666666661,11,5,5.4166666666666661,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C64, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85671877566748511,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E64,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E64, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A64)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C64,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97907036725389862,3.1703251579833847E-5,6.4641501855623425E-4,0,0.97839224898376254,null,0,0,0,0,{"$f":"SUMPRODUCT(AE65:AE$605, $I64:$I$604) / $I64","v":0},null,-47000,{"$f":"IF(E64>Mat_Year,0,  -SUM($AD$5:AD64))","v":-9306},-0.29503045920193377,-30.381505872143009,-31.332310074286735,-30.676536331344941,-8730.6916866963202,{"$f":"SUMPRODUCT(AN65:AN$605, $I65:$I$605) / $I64","v":-8547.9615160743251},null,0,0,0,-1.9521907355345605,0.1,-2.1474098090880167,-22.385120434129625,0.1,-24.623632477542589,-2.1024653104284288,-1.6697735060137487E-2,-2.1474098090880167,-1.7054683318596778E-2,-2.1024653104284288,-1.6697735060137487E-2,-302.22954173893748,{"$f":"(SUMPRODUCT(BE65:BE$605,$I64:$I$604)+SUMPRODUCT(BF65:BF$605,$I65:$I$605)) / $I64","v":-295.90398842531903},null,-2.1024653104284288,-30.693234066405079,null,9039.1818963054939,8843.8655044996431,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C64, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.89007926760377143,null,9487.8608267116633,658.21793138787223,643.99532221202026,null,9697.3998276933653]
[4.9999999999999991,12,5,5.4999999999999991,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C65, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":3.7831057328246098E-2},3.099210455032253E-3,0.85407182733087272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E65,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E65, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A65)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C65,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97839224898376254,3.1681293450124223E-5,6.459673021827903E-4,0,0.97771460038812963,null,0,0,0,0,{"$f":"SUMPRODUCT(AE66:AE$605, $I65:$I$604) / $I65","v":0},null,-47000,{"$f":"IF(E65>Mat_Year,0,  -SUM($AD$5:AD65))","v":-9306},-0.294826116846856,-30.360463202591145,-31.332310074286738,-30.655289319438001,-8732.4875757437767,{"$f":"SUMPRODUCT(AN66:AN$605, $I66:$I$605) / $I65","v":-8543.7981584547178},null,0,0,0,-1.955973206225772,0.1,-2.1515705268483494,-22.428492764722183,0.1,-24.671342041194404,-2.1050799266103355,-1.6718500286594669E-2,-2.1515705268483494,-1.7087727651113199E-2,-2.1050799266103355,-1.6718500286594669E-2,-301.20101110102843,{"$f":"(SUMPRODUCT(BE66:BE$605,$I65:$I$604)+SUMPRODUCT(BF66:BF$605,$I66:$I$605)) / $I65","v":-294.69273464731845},null,-2.1050799266103355,-30.672007819724595,null,9039.94978656692,8838.4908931020345,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C65, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":2.8373292996184574E-2},2.3342389871940927E-3,0.88800644833119702,null,9477.2257598524739,653.29377969488917,638.73486675043932,null,9693.24356626181]
[5.0833333333333321,1,6,5.5833333333333321,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C66, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.85123577256654104,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E66,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E66, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A66)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C66,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97771460038812963,3.1659350528932232E-5,6.4551989590416975E-4,0,0.97703742114169656,null,0,0,0,0,{"$f":"SUMPRODUCT(AE67:AE$605, $I66:$I$604) / $I66","v":0},null,-47000,{"$f":"IF(E66>Mat_Year,0,  -SUM($AD$5:AD66))","v":-9306},-0.29462191602224336,-30.339435107495976,-31.332310074286731,-30.634057023518221,-8736.3218218262391,{"$f":"SUMPRODUCT(AN67:AN$605, $I67:$I$605) / $I66","v":-8541.6293988889374},null,0,0,0,-1.959763005649914,0.1,-2.1557393062149055,-22.471949131452345,0.1,-24.719144044597581,-2.10769779431689,-1.673929133659189E-2,-2.1557393062149055,-1.7120836008735867E-2,-2.10769779431689,-1.673929133659189E-2,-300.23393375590581,{"$f":"(SUMPRODUCT(BE67:BE$605,$I66:$I$604)+SUMPRODUCT(BF67:BF$605,$I67:$I$605)) / $I66","v":-293.54310056511162},null,-2.10769779431689,-30.650796314854812,null,9042.8189425230958,8835.1724994540491,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C66, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.88578302363589312,null,9468.2509813124088,647.95725133904205,633.07848185835974,null,9690.776193862137]
[5.1666666666666652,2,6,5.6666666666666652,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C67, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84840913528487161,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E67,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E67, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A67)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C67,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97703742114169656,3.1637422805724224E-5,6.4507279950559661E-4,0,0.97636071091938526,null,0,0,0,0,{"$f":"SUMPRODUCT(AE68:AE$605, $I67:$I$604) / $I67","v":0},null,-47000,{"$f":"IF(E67>Mat_Year,0,  -SUM($AD$5:AD67))","v":-9306},-0.29441785663006964,-30.31842157676304,-31.332310074286735,-30.612839433393109,-8740.1715087815355,{"$f":"SUMPRODUCT(AN68:AN$605, $I68:$I$605) / $I67","v":-8539.4746312760417},null,0,0,0,-1.9635601480067861,0.1,-2.1599161628074648,-22.515489697144478,0.1,-24.767038666858927,-2.1103189175916741,-1.6760108242243183E-2,-2.1599161628074648,-1.7154008515516746E-2,-2.1103189175916741,-1.6760108242243183E-2,-299.25873795344557,{"$f":"(SUMPRODUCT(BE68:BE$605,$I67:$I$604)+SUMPRODUCT(BF68:BF$605,$I68:$I$605)) / $I67","v":-292.38698558415319},null,-2.1103189175916741,-30.629599541635351,null,9045.6954259698923,8831.8616168601948,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C67, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.88356516603684732,null,9459.2722440413181,642.60126422982057,627.41062718112335,null,9688.2966901997133]
[5.2499999999999982,3,6,5.7499999999999982,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C68, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84559188421390863,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E68,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E68, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A68)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C68,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97636071091938526,3.1615510269973852E-5,6.446260127724434E-4,0,0.97568446939634279,null,0,0,0,0,{"$f":"SUMPRODUCT(AE69:AE$605, $I68:$I$604) / $I68","v":0},null,-47000,{"$f":"IF(E68>Mat_Year,0,  -SUM($AD$5:AD68))","v":-9306},-0.29421393857237665,-30.297422600304841,-31.332310074286738,-30.591636538877218,-8744.036698791524,{"$f":"SUMPRODUCT(AN69:AN$605, $I69:$I$605) / $I68","v":-8537.3338875372865},null,0,0,0,-1.9673646475237005,0.1,-2.1641011122760707,-22.559114624938431,0.1,-24.815026087432276,-2.1129433004832969,-1.678095103570252E-2,-2.1641011122760707,-1.7187245295748145E-2,-2.1129433004832969,-1.678095103570252E-2,-298.27538281573698,{"$f":"(SUMPRODUCT(BE69:BE$605,$I68:$I$604)+SUMPRODUCT(BF69:BF$605,$I69:$I$605)) / $I68","v":-291.22436481572475},null,-2.1129433004832969,-30.60841748991292,null,9048.5792582260256,8828.558252353012,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C68, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.88135286159494997,null,9450.2895201130032,637.22574998519462,621.73126775999117,null,9685.8050082112204]
[5.3333333333333313,4,6,5.8333333333333313,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C69, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.84278398818553857,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E69,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E69, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A69)","v":6.0945614368278163},0.3,7.922929867876161,{"$f":"VLOOKUP(C69,Others!$L$10:$M$61,2)","v":0},0,0,3.2391666666666663E-5,6.6024415565634669E-4,0,0.97568446939634279,3.1593612911162064E-5,6.4417953549023119E-4,0,0.9750086962479414,null,0,0,0,0,{"$f":"SUMPRODUCT(AE70:AE$605, $I69:$I$604) / $I69","v":0},null,-47000,{"$f":"IF(E69>Mat_Year,0,  -SUM($AD$5:AD69))","v":-9306},-0.29401016175127415,-30.276438168040865,-31.332310074286735,-30.570448329792139,-8747.9174542884812,{"$f":"SUMPRODUCT(AN70:AN$605, $I70:$I$605) / $I69","v":-8535.2071997104631},null,0,0,0,-1.971176518455537,0.1,-2.168294170301091,-22.602824078290155,0.1,-24.863106486119172,-2.1155709470454034,-1.6801819749163855E-2,-2.168294170301091,-1.7220546473963209E-2,-2.1155709470454034,-1.6801819749163855E-2,-297.2838272843934,{"$f":"(SUMPRODUCT(BE70:BE$605,$I69:$I$604)+SUMPRODUCT(BF70:BF$605,$I70:$I$605)) / $I69","v":-290.05521328408736},null,-2.1155709470454034,-30.587250149541305,null,9051.4704606801934,8825.2624129945489,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C69, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.87914609640599262,null,9441.3027815372498,631.83063998646014,616.04036854270089,null,9683.3011006666529]
[{"$f":"A69+1/12","v":5.4166666666666643},5,6,5.9166666666666643,5,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C70, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83998541613514577,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E70,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.33799999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.38869999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E70, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A70)","v":6.0945614368278163},{"$f":"PAD_Res_Incid","v":0.3},7.922929867876161,{"$f":"VLOOKUP(C70,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Res_Laspe","v":0},0,3.2391666666666663E-5,6.6024415565634669E-4,0,{"$f":"IF(E70>Mat_Year, 0, AA69)","v":0.9750086962479414},3.1571730718777106E-5,6.4373336744462991E-4,0,0.97433339114977802,null,{"$f":"IF(C70>Prem_Term,0,Ann_Prem)","v":0},0,0,0,{"$f":"SUMPRODUCT(AE71:AE$605, $I70:$I$604) / $I70","v":0},null,{"$f":"IF(E70>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E70>Mat_Year,0,  -SUM($AD$5:AD70))","v":-9306},-0.29380652606893976,-30.255468269897605,-31.332310074286731,-30.549274795966546,-8751.8138379560969,{"$f":"SUMPRODUCT(AN71:AN$605, $I71:$I$605) / $I70","v":-8533.0945999502655},null,0,0,0,{"$f":"IF(E70>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl_Reserve)^(A69))","v":-1.9749957750847931},{"$f":"PAD_Res_Exp_Main","v":0.1},-2.1724953525932724,{"$f":"IF(E70>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl_Reserve)^(A69))","v":-22.646618220972289},{"$f":"PAD_Res_Exp_Claim","v":0.1},-24.911280043069521,-2.1182018613366784,-1.6822714414861186E-2,-2.1724953525932724,-1.7253912174936364E-2,-2.1182018613366784,-1.6822714414861186E-2,-296.28403011979367,{"$f":"(SUMPRODUCT(BE71:BE$605,$I70:$I$604)+SUMPRODUCT(BF71:BF$605,$I71:$I$605)) / $I70","v":-288.8795059261858},null,-2.1182018613366784,-30.566097510381407,null,{"$f":"IF($AA70 = 0, 0, BN70/$AA70)","v":9054.3690547913338},8821.9741058764503,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C70, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.87694485660058075,null,9432.3120002596534,{"$f":"IF($AA70 = 0, 0, BV70/$AA70)","v":626.41586537741864},610.33789438320309,null,9680.7849201687532]
[5.4999999999999973,{"$f":"IF(B70=12,1,B70+1)","v":6},{"$f":"IF(B70=12,C70+1,C70)","v":6},{"$f":"$D$5+A71","v":5.9999999999999973},{"$f":"INT(D71+0.001)","v":6},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C71, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},{"$f":"(1+G71)^(1/12) - 1","v":3.3316912372947094E-3},{"$f":"I70/(1+H71)","v":0.8371961371012685},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E71,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K71*(1+L71), 0)","v":0.39214999999999994},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E71, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A71)","v":6.0576427608593999},0.3,{"$f":"IFERROR( N71*(1+O71), 0)","v":7.8749355891172206},{"$f":"VLOOKUP(C71,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q71*(1+R71), 0)","v":0},{"$f":"(M71/1000)/12","v":3.2679166666666664E-5},{"$f":"(P71/1000)/12","v":6.5624463242643495E-4},{"$f":"(S71/1000)/12","v":0},0.97433339114977802,{"$f":"W71 * (T71)*(1-U71/2)","v":3.1829955731409286E-5},{"$f":"W71 * (1-T71/2)*(U71)","v":6.393906105890151E-4},{"$f":"W71 * (1-T71)*(1-U71)*(V71)","v":0},{"$f":"W71-SUM(X71:Z71)","v":0.97366217058345761},null,0,{"$f":"IF(Prem_Mode=\"Mth\",AC71/12,\nIF(B71=1, AC71, 0))","v":0},{"$f":"AD71*$W71","v":0},{"$f":"IF($W71 = 0, 0, AG71/$W71)","v":0},{"$f":"SUMPRODUCT(AE72:AE$605, $I71:$I$604) / $I71","v":0},null,-47000,{"$f":"IF(E71>Mat_Year,0,  -SUM($AD$5:AD71))","v":-9306},{"$f":"AJ71*X71","v":-0.29620956803649484},{"$f":"AI71*Y71","v":-30.05135869768371},{"$f":"IF($W71 = 0, 0, AN71/$W71)","v":-31.14700629310062},{"$f":"SUM(AK71:AL71)","v":-30.347568265720206},{"$f":"IF($W71 = 0, 0, AP71/$W71)","v":-8755.9112165116821},{"$f":"SUMPRODUCT(AN72:AN$605, $I72:$I$605) / $I71","v":-8531.1766681902063},null,0,0,0,-1.9788224317216401,0.1,{"$f":"AU71*(1+AV71)","v":-2.1767046748938044},-22.690497217074803,0.1,{"$f":"AX71*(1+AY71)","v":-24.959546938782285},{"$f":"AW71*$W71","v":-2.1208360474208554},{"$f":"AZ71*SUM(X71:Y71)","v":-1.6753361231350662E-2},-2.1767046748938044,-1.7194690630052804E-2,{"$f":"SUM(AT71,BA71)","v":-2.1208360474208554},{"$f":"SUM(BB71)","v":-1.6753361231350662E-2},{"$f":"IF($W71 = 0, 0, BH71/$W71)","v":-295.27604255221621},{"$f":"(SUMPRODUCT(BE72:BE$605,$I71:$I$604)+SUMPRODUCT(BF72:BF$605,$I72:$I$605)) / $I71","v":-287.69730786518699},null,{"$f":"SUM(AE71,BE71)","v":-2.1208360474208554},{"$f":"SUM(AN71,BF71)","v":-30.364321626951558},null,9057.4269418013519,{"$f":"MAX(BN72/(1+H72) - (BJ72 + BK72/(1+H72)),0)","v":8818.8739760553926},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C71, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},{"$f":"(1+BP71)^(1/12) - 1","v":2.5101234003981343E-3},{"$f":"BR70/(1+BQ71)","v":0.8747491283440465},null,{"$f":"MAX(BT72/(1+BQ72) - (BJ72 + BK72/(1+BQ72)),0)","v":9423.4977860967974},620.97905034051985,604.62381004140479,null,9678.405992141872]
[5.5833333333333304,7,6,6.0833333333333304,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C72, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83441612022525657,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E72,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E72, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A72)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C72,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97366217058345761,3.1808027999992032E-5,6.389501328925327E-4,0,0.97299141242256504,null,0,0,0,0,{"$f":"SUMPRODUCT(AE73:AE$605, $I72:$I$604) / $I72","v":0},null,-47000,{"$f":"IF(E72>Mat_Year,0,  -SUM($AD$5:AD72))","v":-9306},-0.29600550856792585,-30.030656245949036,-31.14700629310062,-30.326661754516962,-8759.9924395479266,{"$f":"SUMPRODUCT(AN73:AN$605, $I73:$I$605) / $I72","v":-8529.2732529849127},null,0,0,0,-1.9826565027039764,0.1,-2.1809221529743743,-22.734461231005593,0.1,-25.007907354106155,-2.1234813973385767,-1.6774257944610887E-2,-2.1809221529743743,-1.7228006233988812E-2,-2.1234813973385767,-1.6774257944610887E-2,-294.25862961632788,{"$f":"(SUMPRODUCT(BE73:BE$605,$I72:$I$604)+SUMPRODUCT(BF73:BF$605,$I73:$I$605)) / $I72","v":-286.50849602514751},null,-2.1234813973385767,-30.343436012461574,null,9060.4928640227408,8815.7817490100588,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C72, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.87255889783636187,null,9414.6796807931332,615.52232027611797,{"$f":"BT72-BN72","v":598.89793178307445},null,{"$f":"BM72+BU72","v":9676.015184298858}]
[5.6666666666666634,8,6,6.1666666666666634,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C73, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.83164533475092983,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E73,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E73, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A73)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C73,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97299141242256504,3.1786115374640563E-5,6.3850995864217204E-4,0,0.97232111634854823,null,0,0,0,0,{"$f":"SUMPRODUCT(AE74:AE$605, $I73:$I$604) / $I73","v":0},null,-47000,{"$f":"IF(E73>Mat_Year,0,  -SUM($AD$5:AD73))","v":-9306},-0.29580158967640507,-30.009968056182085,-31.147006293100617,-30.30576964585849,-8764.0900828353042,{"$f":"SUMPRODUCT(AN74:AN$605, $I74:$I$605) / $I73","v":-8527.3843882965175},null,0,0,0,-1.9864980023974808,0.1,-2.1851478026372289,-22.77851042749111,0.1,-25.056361470240223,-2.1261300468400619,-1.6795180722648149E-2,-2.1851478026372289,-1.72613863886335E-2,-2.1261300468400619,-1.6795180722648149E-2,-293.23285014816332,{"$f":"(SUMPRODUCT(BE74:BE$605,$I73:$I$604)+SUMPRODUCT(BF74:BF$605,$I74:$I$605)) / $I73","v":-285.31304503435581},null,-2.1261300468400619,-30.322564826581139,null,9063.5668455150371,8812.6974333308699,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C73, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.87037415131205187,null,9405.8576568449407,610.04560483230364,593.16022351407082,null,9673.6124503473402]
[5.7499999999999964,9,6,6.2499999999999964,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C74, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82888375002423809,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E74,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E74, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A74)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C74,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97232111634854823,3.1764217844948274E-5,6.3807008762888854E-4,0,0.97165128204307438,null,0,0,0,0,{"$f":"SUMPRODUCT(AE75:AE$605, $I74:$I$604) / $I74","v":0},null,-47000,{"$f":"IF(E74>Mat_Year,0,  -SUM($AD$5:AD74))","v":-9306},-0.29559781126508861,-29.989294118557762,-31.14700629310062,-30.284891929822852,-8768.2042124384807,{"$f":"SUMPRODUCT(AN75:AN$605, $I75:$I$605) / $I74","v":-8525.5101082102265},null,0,0,0,-1.9903469451956657,0.1,-2.1893816397152324,-22.822644971576963,0.1,-25.104909468734661,-2.1287820000409297,-1.681612959797343E-2,-2.1893816397152324,-1.729483121905721E-2,-2.1287820000409297,-1.681612959797343E-2,-292.19866220673822,{"$f":"(SUMPRODUCT(BE75:BE$605,$I74:$I$604)+SUMPRODUCT(BF75:BF$605,$I75:$I$605)) / $I74","v":-284.11092943240806},null,-2.1287820000409297,-30.301708059420825,null,9066.648910418553,8809.6210376426297,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C74, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.86819487504010795,null,9397.0316866852263,604.54883341218704,587.41064904259656,null,9671.1977438307404]
[5.8333333333333295,10,6,6.3333333333333295,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C75, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82613133549292173,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E75,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E75, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A75)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C75,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97165128204307438,3.1742335400515726E-5,6.3763051964378138E-4,0,0.97098190918803007,null,0,0,0,0,{"$f":"SUMPRODUCT(AE76:AE$605, $I75:$I$604) / $I75","v":0},null,-47000,{"$f":"IF(E75>Mat_Year,0,  -SUM($AD$5:AD75))","v":-9306},-0.29539417323719935,-29.968634423257726,-31.14700629310062,-30.264028596494924,-8772.3348946879269,{"$f":"SUMPRODUCT(AN76:AN$605, $I76:$I$605) / $I75","v":-8523.6504469347219},null,0,0,0,-1.9942033455199317,0.1,-2.1936236800719251,-22.866865028628549,0.1,-25.153551531491406,-2.131437261061933,-1.6837104603138253E-2,-2.1936236800719251,-1.732834085057261E-2,-2.131437261061933,-1.6837104603138253E-2,-291.15602366628252,{"$f":"(SUMPRODUCT(BE76:BE$605,$I75:$I$604)+SUMPRODUCT(BF76:BF$605,$I76:$I$605)) / $I75","v":-282.9021236699071},null,-2.131437261061933,-30.280865701098062,null,9069.7390829546766,8806.5525706046246,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C75, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.86602105532390194,null,9388.2017426835519,599.03193517304885,581.64917207892722,null,9668.7710181277253]
[5.9166666666666625,11,6,6.4166666666666625,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C76, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82338806070617387,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E76,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E76, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A76)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C76,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97098190918803007,3.1720468030950646E-5,6.371912544780936E-4,0,0.97031299746552102,null,0,0,0,0,{"$f":"SUMPRODUCT(AE77:AE$605, $I76:$I$604) / $I76","v":0},null,-47000,{"$f":"IF(E76>Mat_Year,0,  -SUM($AD$5:AD76))","v":-9306},-0.29519067549602673,-29.947988960470401,-31.14700629310062,-30.243179635966428,-8776.4821961809885,{"$f":"SUMPRODUCT(AN77:AN$605, $I77:$I$605) / $I76","v":-8521.8054388025721},null,0,0,0,-1.9980672178196228,0.1,-2.1978739396015854,-22.911170764331672,0.1,-25.202287840764843,-2.1340958340289644,-1.6858105770734752E-2,-2.1978739396015854,-1.7361915408735169E-2,-2.1340958340289644,-1.6858105770734752E-2,-290.10489221546584,{"$f":"(SUMPRODUCT(BE77:BE$605,$I76:$I$604)+SUMPRODUCT(BF77:BF$605,$I77:$I$605)) / $I76","v":-281.68660210816068},null,-2.1340958340289644,-30.260037741737161,null,9072.8373874261633,8803.4920409107272,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C76, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.8638526785010997,null,9379.3677971458637,593.49483902548639,575.87575623513658,null,9666.3322264516501]
[5.9999999999999956,12,6,6.4999999999999956,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C77, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0721103265794367E-2},3.3316912372947094E-3,0.82065389531430344,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E77,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E77, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A77)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C77,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.97031299746552102,3.1698615725867929E-5,6.3675229192321236E-4,0,0.96964454655787191,null,0,0,0,0,{"$f":"SUMPRODUCT(AE78:AE$605, $I77:$I$604) / $I77","v":0},null,-47000,{"$f":"IF(E77>Mat_Year,0,  -SUM($AD$5:AD77))","v":-9306},-0.29498731794492694,-29.92735772039098,-31.147006293100617,-30.222345038335906,-8780.6461837829538,{"$f":"SUMPRODUCT(AN78:AN$605, $I78:$I$605) / $I77","v":-8519.9751182706259},null,0,0,0,-2.0019385765720776,0.1,-2.2021324342292856,-22.955562344693156,0.1,-25.251118579162473,-2.1367577230730626,-1.6879133133395709E-2,-2.2021324342292856,-1.7395555019343631E-2,-2.1367577230730626,-1.6879133133395709E-2,-289.04522535662028,{"$f":"(SUMPRODUCT(BE78:BE$605,$I77:$I$604)+SUMPRODUCT(BF78:BF$605,$I78:$I$605)) / $I77","v":-280.46433901887923},null,-2.1367577230730626,-30.239224171469303,null,9075.9438482174319,8800.439457289498,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C77, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0540827449345775E-2},2.5101234003981343E-3,0.86168973094357548,null,9370.5298223143163,587.93747363255375,570.09036502481831,null,9663.8813218499854]
[6.0833333333333286,1,7,6.5833333333333286,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C78, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.8177396831749193,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E78,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E78, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A78)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C78,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.96964454655787191,3.1676778474889613E-5,6.3631363177066834E-4,0,0.96897655614762634,null,0,0,0,0,{"$f":"SUMPRODUCT(AE79:AE$605, $I78:$I$604) / $I78","v":0},null,-47000,{"$f":"IF(E78>Mat_Year,0,  -SUM($AD$5:AD78))","v":-9306},-0.29478410048732273,-29.906740693221412,-31.14700629310062,-30.201524793708735,-8786.8658729400286,{"$f":"SUMPRODUCT(AN79:AN$605, $I79:$I$605) / $I78","v":-8520.1365750317727},null,0,0,0,-2.0058174362826868,0.1,-2.2063991799109557,-23.000039936041475,0.1,-25.300043929645625,-2.1394229323304192,-1.6900186723794619E-2,-2.2063991799109557,-1.7429259808440487E-2,-2.1394229323304192,-1.6900186723794619E-2,-288.04358742081695,{"$f":"(SUMPRODUCT(BE79:BE$605,$I78:$I$604)+SUMPRODUCT(BF79:BF$605,$I79:$I$605)) / $I78","v":-279.29989371356078},null,-2.1394229323304192,-30.21842498043253,null,9081.1654966445949,8799.436468745329,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C78, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.85938161246082445,null,9363.3335030180697,581.95116351899583,563.89703427274071,null,9663.1166601635905]
[6.1666666666666616,2,7,6.6666666666666616,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C79, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.81483581965197605,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E79,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E79, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A79)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C79,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.96897655614762634,3.1654956267644895E-5,6.3587527381213577E-4,0,0.96830902591754653,null,0,0,0,0,{"$f":"SUMPRODUCT(AE80:AE$605, $I79:$I$604) / $I79","v":0},null,-47000,{"$f":"IF(E79>Mat_Year,0,  -SUM($AD$5:AD79))","v":-9306},-0.29458102302670341,-29.88613786917038,-31.14700629310062,-30.180718892197085,-8793.1120304487122,{"$f":"SUMPRODUCT(AN80:AN$605, $I80:$I$605) / $I79","v":-8520.3194130844549},null,0,0,0,-2.0097038114849455,0.1,-2.2106741926334403,-23.04460370502737,0.1,-25.349064075530109,-2.1420914659423853,-1.6921266574645717E-2,-2.2106741926334403,-1.7463029902312428E-2,-2.1420914659423853,-1.6921266574645717E-2,-287.03336292213663,{"$f":"(SUMPRODUCT(BE80:BE$605,$I79:$I$604)+SUMPRODUCT(BF80:BF$605,$I80:$I$605)) / $I79","v":-278.12859950376372},null,-2.1420914659423853,-30.19764015877173,null,9086.4050391877881,8798.4480125882128,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C79, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.85707967649451644,null,9356.1359650408358,575.94005376968494,557.68795245262299,null,9662.3450929574738]
[6.2499999999999947,3,7,6.7499999999999947,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C80, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.81194226799665203,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E80,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E80, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A80)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C80,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.96830902591754653,3.1633149093770099E-5,6.3543721783943256E-4,0,0.96764195555061328,null,0,0,0,0,{"$f":"SUMPRODUCT(AE81:AE$605, $I80:$I$604) / $I80","v":0},null,-47000,{"$f":"IF(E80>Mat_Year,0,  -SUM($AD$5:AD80))","v":-9306},-0.29437808546662453,-29.86554923845333,-31.147006293100624,-30.159927323919955,-8799.3847689470476,{"$f":"SUMPRODUCT(AN81:AN$605, $I81:$I$605) / $I80","v":-8520.5236942928113},null,0,0,0,-2.0135977167405077,0.1,-2.2149574884145586,-23.089253818624485,0.1,-25.398179200486936,-2.1447633280554768,-1.6942372718704055E-2,-2.2149574884145586,-1.7496865427490845E-2,-2.1447633280554768,-1.6942372718704055E-2,-286.01450694181131,{"$f":"(SUMPRODUCT(BE81:BE$605,$I80:$I$604)+SUMPRODUCT(BF81:BF$605,$I81:$I$605)) / $I80","v":-276.95042861511263},null,-2.1447633280554768,-30.176869696638658,null,9091.6625436129725,8797.4741229079191,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C80, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.85478390648418912,null,9348.9371874125245,569.90404492207938,551.46306450460543,null,9661.5665885350518]
[6.3333333333333277,4,7,6.8333333333333277,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C81, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80905899159062378,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E81,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E81, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A81)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C81,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.96764195555061328,3.1611356942908715E-5,6.3499946364451983E-4,0,0.96697534473002589,null,0,0,0,0,{"$f":"SUMPRODUCT(AE82:AE$605, $I81:$I$604) / $I81","v":0},null,-47000,{"$f":"IF(E81>Mat_Year,0,  -SUM($AD$5:AD81))","v":-9306},-0.2941752877107085,-29.844974791292433,-31.14700629310062,-30.139150079003141,-8805.6842015524235,{"$f":"SUMPRODUCT(AN82:AN$605, $I82:$I$605) / $I81","v":-8520.7494807513285},null,0,0,0,-2.0174991666392423,0.1,-2.2192490833031666,-23.133990444129974,0.1,-25.447389488542974,-2.1474385228213819,-1.6963505188765535E-2,-2.2192490833031666,-1.7530766510752277E-2,-2.1474385228213819,-1.6963505188765535E-2,-284.98697435368484,{"$f":"(SUMPRODUCT(BE82:BE$605,$I81:$I$604)+SUMPRODUCT(BF82:BF$605,$I82:$I$605)) / $I81","v":-275.76535317005209},null,-2.1474385228213819,-30.156113584191907,null,9096.938077958248,8796.5148339213756,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C81, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.85249428591373866,null,9341.7371491124049,563.84303711823429,545.22231519102934,null,9660.7811150764828]
[6.4166666666666607,5,7,6.9166666666666607,6,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C82, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80618595394560255,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E82,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.39214999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E82, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A82)","v":6.0576427608593999},0.3,7.8749355891172206,{"$f":"VLOOKUP(C82,Others!$L$10:$M$61,2)","v":0},0,0,3.2679166666666664E-5,6.5624463242643495E-4,0,0.96697534473002589,3.1589579804711355E-5,6.3456201101950245E-4,0,0.96630919313920172,null,0,0,0,0,{"$f":"SUMPRODUCT(AE83:AE$605, $I82:$I$604) / $I82","v":0},null,-47000,{"$f":"IF(E82>Mat_Year,0,  -SUM($AD$5:AD82))","v":-9306},-0.29397262966264387,-29.824414517916615,-31.14700629310062,-30.118387147579259,-8812.0104418636038,{"$f":"SUMPRODUCT(AN83:AN$605, $I83:$I$605) / $I82","v":-8520.9968347856466},null,0,0,0,-2.0214081757992854,0.1,-2.2235489933792141,-23.178813749165137,0.1,-25.496695124081654,-2.1501170543969677,-1.6984664017666969E-2,-2.2235489933792141,-1.7564733279118911E-2,-2.1501170543969677,-1.6984664017666969E-2,-283.95071982329927,{"$f":"(SUMPRODUCT(BE83:BE$605,$I82:$I$604)+SUMPRODUCT(BF83:BF$605,$I83:$I$605)) / $I82","v":-274.57334518747382},null,-2.1501170543969677,-30.135371811596926,null,9102.2317105349812,8795.5701799731141,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C82, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.85021079831130142,null,9334.5358290689528,557.756930103218,538.96564909583867,null,9659.9886406381993]
[6.4999999999999938,6,7,6.9999999999999938,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C83, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80332311870287276,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E83,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E83, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A83)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C83,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.96630919313920172,3.1835000180794205E-5,1.2735615972947225E-3,0,0.96500379654172619,null,0,0,0,0,{"$f":"SUMPRODUCT(AE84:AE$605, $I83:$I$604) / $I83","v":0},null,-47000,{"$f":"IF(E83>Mat_Year,0,  -SUM($AD$5:AD83))","v":-9306},-0.29625651168247086,-59.857395072851958,-62.250935840852542,-60.15365158453443,-8787.2596744150305,{"$f":"SUMPRODUCT(AN84:AN$605, $I84:$I$605) / $I83","v":-8491.2098058886331},null,0,0,0,-2.0253247588670988,0.1,-2.227857234753809,-23.223723901676063,0.1,-25.546096291843671,-2.1527989269442864,-3.3347787178154641E-2,-2.227857234753809,-3.4510472853744985E-2,-2.1527989269442864,-3.3347787178154641E-2,-282.88878609998278,{"$f":"(SUMPRODUCT(BE84:BE$605,$I83:$I$604)+SUMPRODUCT(BF84:BF$605,$I84:$I$605)) / $I83","v":-273.35803464440261},null,-2.1527989269442864,-60.186999371712581,null,9082.4179883462839,8764.5678405330309,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C83, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.84793342724913501,null,9297.2608511570197,552.01131076685408,532.69301062398881,null,9634.4292991131388]
[6.5833333333333268,7,7,7.0833333333333268,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C84, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.80047044963283165,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E84,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E84, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A84)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C84,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.96500379654172619,3.1791993965794187E-5,1.2718411304011156E-3,0,0.96370016341735931,null,0,0,0,0,{"$f":"SUMPRODUCT(AE85:AE$605, $I84:$I$604) / $I84","v":0},null,-47000,{"$f":"IF(E84>Mat_Year,0,  -SUM($AD$5:AD84))","v":-9306},-0.29585629584568068,-59.776533128852435,-62.250935840852542,-60.072389424698116,-8768.2534682548849,{"$f":"SUMPRODUCT(AN85:AN$605, $I85:$I$605) / $I84","v":-8461.3978859061226},null,0,0,0,-2.0292489305175199,0.1,-2.2321738235692719,-23.268721069934227,0.1,-25.59559317692765,-2.1540562142854087,-3.3367263103262552E-2,-2.2321738235692719,-3.4577338682853329E-2,-2.1540562142854087,-3.3367263103262552E-2,-282.00626026664872,{"$f":"(SUMPRODUCT(BE85:BE$605,$I84:$I$604)+SUMPRODUCT(BF85:BF$605,$I85:$I$605)) / $I84","v":-272.13711180585017},null,-2.1540562142854087,-60.105756687801382,null,9062.50235212386,8733.5349977119677,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C84, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.8456621563435005,null,9259.9657425044443,546.25988951346687,526.43074479247662,null,9608.762241637327]
[6.6666666666666599,8,7,7.1666666666666599,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C85, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79762791063453098,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E85,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E85, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A85)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C85,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.96370016341735931,3.1749045848313187E-5,1.2701229877031645E-3,0,0.96239829138380784,null,0,0,0,0,{"$f":"SUMPRODUCT(AE86:AE$605, $I85:$I$604) / $I85","v":0},null,-47000,{"$f":"IF(E85>Mat_Year,0,  -SUM($AD$5:AD85))","v":-9306},-0.29545662066440254,-59.695780422048735,-62.250935840852534,-59.991237042713138,-8749.1537268769225,{"$f":"SUMPRODUCT(AN86:AN$605, $I86:$I$605) / $I85","v":-8431.560876354888},null,0,0,0,-2.0331807054538213,0.1,-2.2364987759992037,-23.31380542253715,0.1,-25.645185964790869,-2.1553142359131567,-3.3386750402788101E-2,-2.2364987759992037,-3.4644334067969816E-2,-2.1553142359131567,-3.3386750402788101E-2,-281.11498389924759,{"$f":"(SUMPRODUCT(BE86:BE$605,$I85:$I$604)+SUMPRODUCT(BF86:BF$605,$I86:$I$605)) / $I85","v":-270.91055592277326},null,-2.1553142359131567,-60.024623793115929,null,9042.4842917838068,8702.4714322776581,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C85, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.84339696925454422,null,9222.6503385188007,540.50273249466261,520.17890624114261,null,9582.9870242784691]
[6.7499999999999929,9,7,7.2499999999999929,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C86, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79479546573521986,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E86,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E86, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A86)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C86,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.96239829138380784,3.1706155749866703E-5,1.2684071660610907E-3,0,0.96109817806199693,null,0,0,0,0,{"$f":"SUMPRODUCT(AE87:AE$605, $I86:$I$604) / $I86","v":0},null,-47000,{"$f":"IF(E86>Mat_Year,0,  -SUM($AD$5:AD86))","v":-9306},-0.29505748540825955,-59.615136804871263,-62.250935840852527,-59.91019429027952,-8729.9599899663972,{"$f":"SUMPRODUCT(AN87:AN$605, $I87:$I$605) / $I86","v":-8401.6985781926651},null,0,0,0,-2.0371200984077635,0.1,-2.2408321082485401,-23.35897712840902,0.1,-25.694874841249923,-2.156572992256371,-3.340624908337423E-2,-2.2408321082485401,-3.4711459260115936E-2,-2.156572992256371,-3.340624908337423E-2,-280.21490539429783,{"$f":"(SUMPRODUCT(BE87:BE$605,$I86:$I$604)+SUMPRODUCT(BF87:BF$605,$I87:$I$605)) / $I86","v":-269.67834617174759},null,-2.156572992256371,-59.943600539362897,null,9022.3632947154019,8671.3769243644092,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C86, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.84113784968618055,null,9185.3144743134671,534.73990657789568,513.93754994905794,null,9557.1032012932974]
[6.8333333333333259,10,7,7.3333333333333259,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C87, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.79197307908989001,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E87,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E87, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A87)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C87,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.96109817806199693,3.1663323592076256E-5,1.2666936623393569E-3,0,0.95979982107606554,null,0,0,0,0,{"$f":"SUMPRODUCT(AE88:AE$605, $I87:$I$604) / $I87","v":0},null,-47000,{"$f":"IF(E87>Mat_Year,0,  -SUM($AD$5:AD87))","v":-9306},-0.29465888934786161,-59.534602129949775,-62.250935840852542,-59.82926101929764,-8710.6717949432186,{"$f":"SUMPRODUCT(AN88:AN$605, $I88:$I$605) / $I87","v":-8371.8107918159512},null,0,0,0,-2.0410671241396501,0.1,-2.2451738365536151,-23.40423635680132,0.1,-25.744659992481456,-2.1578324837441434,-3.3425759151667775E-2,{"$f":"IF($W87 = 0, 0, BE87/$W87)","v":-2.2451738365536151},-3.4778714510799544E-2,-2.1578324837441434,-3.3425759151667775E-2,-279.30597287781518,{"$f":"(SUMPRODUCT(BE88:BE$605,$I87:$I$604)+SUMPRODUCT(BF88:BF$605,$I88:$I$605)) / $I87","v":-268.44046165470172},null,-2.1578324837441434,-59.862686778449309,null,9002.1388457686498,8640.2512534706493,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C87, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.83888478138597433,null,9147.9579847066343,528.9714793515767,507.70673123598499,null,9531.1103251202258]
[6.916666666666659,11,7,7.416666666666659,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C88, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.78916071498082152,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E88,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E88, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A88)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C88,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95979982107606554,3.1620549296669225E-5,1.2649824734066617E-3,0,0.95850321805336225,null,0,0,0,0,{"$f":"SUMPRODUCT(AE89:AE$605, $I88:$I$604) / $I88","v":0},null,-47000,{"$f":"IF(E88>Mat_Year,0,  -SUM($AD$5:AD88))","v":-9306},-0.29426083175480383,-59.4541762501131,-62.250935840852542,-59.748437081867905,-8691.2886769507932,{"$f":"SUMPRODUCT(AN89:AN$605, $I89:$I$605) / $I88","v":-8341.8973170578065},null,0,0,0,-2.0450217974383835,0.1,-2.2495239771822222,-23.449583277293463,0.1,-25.794541605022811,-2.1590927108058162,-3.3445280614319402E-2,-2.2495239771822222,-3.4846100072015759E-2,-2.1590927108058162,-3.3445280614319402E-2,-278.38813420395098,{"$f":"(SUMPRODUCT(BE89:BE$605,$I88:$I$604)+SUMPRODUCT(BF89:BF$605,$I89:$I$605)) / $I88","v":-267.1968813986519},null,-2.1590927108058162,-59.781882362482222,null,8981.8104272417422,8609.0941984564543,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C88, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.83663774814502423,null,9110.5807042203105,523.19751913022503,501.48650576385626,null,9505.0079463719667]
[6.999999999999992,12,7,7.499999999999992,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C89, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.3613141551184675E-2},3.5637406369586344E-3,0.78635833781713138,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E89,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E89, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A89)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C89,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95850321805336225,3.157783278547876E-5,1.2632735961359335E-3,0,0.95720836662444087,null,0,0,0,0,{"$f":"SUMPRODUCT(AE90:AE$605, $I89:$I$604) / $I89","v":0},null,-47000,{"$f":"IF(E89>Mat_Year,0,  -SUM($AD$5:AD89))","v":-9306},-0.29386331190166531,-59.37385901838887,-62.250935840852534,-59.667722330290538,-8671.8101688448405,{"$f":"SUMPRODUCT(AN90:AN$605, $I90:$I$605) / $I89","v":-8311.9579531856507},null,0,0,0,-2.0489841331215213,0.1,-2.2538825464336738,-23.495018059793441,0.1,-25.844519865772789,-2.1603536738709832,-3.3464813477983718E-2,-2.2538825464336738,-3.4913616196248019E-2,-2.1603536738709832,-3.3464813477983718E-2,-277.46133695362113,{"$f":"(SUMPRODUCT(BE90:BE$605,$I89:$I$604)+SUMPRODUCT(BF90:BF$605,$I90:$I$605)) / $I89","v":-265.94758435543412},null,-2.1603536738709832,-59.701187143768522,null,8961.3775188684813,8577.9055375410826,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C89, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.2709856163388507E-2},2.6857899323000645E-3,0.83439673379784596,null,9073.1824670793249,517.41809495963525,495.27692953824226,null,9478.795613828117]
[7.083333333333325,1,8,7.583333333333325,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C90, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.78338510920825843,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E90,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E90, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A90)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C90,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95720836662444087,3.15351739804436E-5,1.2615670274043259E-3,0,0.95591526442305608,null,0,0,0,0,{"$f":"SUMPRODUCT(AE91:AE$605, $I90:$I$604) / $I90","v":0},null,-47000,{"$f":"IF(E90>Mat_Year,0,  -SUM($AD$5:AD90))","v":-9306},-0.29346632906200815,-59.293650288003313,-62.250935840852534,-59.58711661706532,-8654.2470784998513,{"$f":"SUMPRODUCT(AN91:AN$605, $I91:$I$605) / $I90","v":-8283.9177103751827},null,0,0,0,-2.0529541460353298,0.1,-2.2582495606388631,-23.540540874538447,0.1,-25.894594961992293,-2.1616153733694872,-3.3484357749319196E-2,-2.2582495606388631,-3.4981263136468939E-2,-2.1616153733694872,-3.3484357749319196E-2,-276.58935776661968,{"$f":"(SUMPRODUCT(BE91:BE$605,$I90:$I$604)+SUMPRODUCT(BF91:BF$605,$I91:$I$605)) / $I90","v":-264.75364737348912},null,-2.1616153733694872,-59.620600974814636,null,8942.9175115309299,8548.671357748668,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C90, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.83201613685303855,null,9037.3546085486869,511.22026081983773,488.68325080001887,null,9454.1377723507685]
[7.1666666666666581,2,8,7.6666666666666581,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C91, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.78042312240599643,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E91,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E91, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A91)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C91,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95591526442305608,3.1492572803607907E-5,1.2598627640932102E-3,0,0.95462390908615924,null,0,0,0,0,{"$f":"SUMPRODUCT(AE92:AE$605, $I91:$I$604) / $I91","v":0},null,-47000,{"$f":"IF(E91>Mat_Year,0,  -SUM($AD$5:AD91))","v":-9306},-0.29306988251037519,-59.213549912380877,-62.250935840852534,-59.50661979489125,-8636.593481484113,{"$f":"SUMPRODUCT(AN92:AN$605, $I92:$I$605) / $I91","v":-8255.8515415673282},null,0,0,0,-2.0569318510548413,0.1,-2.2626250361603257,-23.586151892095511,0.1,-25.944767081305063,-2.1628778097314245,-3.3503913434988174E-2,-2.2626250361603257,-3.5049041146141241E-2,-2.1628778097314245,-3.3503913434988174E-2,-275.7084252089507,{"$f":"(SUMPRODUCT(BE92:BE$605,$I91:$I$604)+SUMPRODUCT(BF92:BF$605,$I92:$I$605)) / $I91","v":-263.55389218727851},null,-2.1628778097314245,-59.540123708326242,null,8924.3579096086578,8519.4054337546022,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C91, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.82964233193123904,null,9001.5034491731403,505.01355646962594,482.09801541853813,null,9429.3714660782844]
[7.2499999999999911,3,8,7.7499999999999911,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C92, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77747233490496404,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E92,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E92, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A92)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C92,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95462390908615924,3.1450029177121208E-5,1.2581608030881714E-3,0,0.95333429825389393,null,0,0,0,0,{"$f":"SUMPRODUCT(AE93:AE$605, $I92:$I$604) / $I92","v":0},null,-47000,{"$f":"IF(E92>Mat_Year,0,  -SUM($AD$5:AD92))","v":-9306},-0.29267397152228997,-59.133557745144053,-62.250935840852534,-59.426231716666344,-8618.848911395793,{"$f":"SUMPRODUCT(AN93:AN$605, $I93:$I$605) / $I92","v":-8227.7592396196396},null,0,0,0,-2.0609172630839097,0.1,-2.2670089893923007,-23.631851283362163,0.1,-25.995036411698383,-2.1641409833871412,-3.3523480541656936E-2,-2.2670089893923007,-3.5116950479218811E-2,-2.1641409833871412,-3.3523480541656936E-2,-274.81848450061233,{"$f":"(SUMPRODUCT(BE93:BE$605,$I92:$I$604)+SUMPRODUCT(BF93:BF$605,$I93:$I$605)) / $I92","v":-262.34829596310863},null,-2.1641409833871412,-59.459755197208004,null,8905.6981912148094,8490.1075355827434,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C92, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.82727529965429236,null,8965.6288127886291,498.7980376630108,475.52127720588578,null,9404.4962288778206]
[7.3333333333333242,4,8,7.8333333333333242,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C93, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77453270436049304,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E93,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E93, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A93)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C93,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95333429825389393,3.1407543023238157E-5,1.2564611412790015E-3,0,0.95204642956959173,null,0,0,0,0,{"$f":"SUMPRODUCT(AE94:AE$605, $I93:$I$604) / $I93","v":0},null,-47000,{"$f":"IF(E93>Mat_Year,0,  -SUM($AD$5:AD93))","v":-9306},-0.29227859537425427,-59.053673640113068,-62.250935840852534,-59.345952235487324,-8601.0128994295883,{"$f":"SUMPRODUCT(AN94:AN$605, $I94:$I$605) / $I93","v":-8199.6405967503961},null,0,0,0,-2.0649103970552645,0.1,-2.2714014367607911,-23.677639219567027,0.1,-26.045403141523732,-2.1654048947672351,-3.3543059075995585E-2,-2.2714014367607911,-3.5184991390147517E-2,-2.1654048947672351,-3.3543059075995585E-2,-273.91948056256598,{"$f":"(SUMPRODUCT(BE94:BE$605,$I93:$I$604)+SUMPRODUCT(BF94:BF$605,$I94:$I$605)) / $I93","v":-261.13683578018498},null,-2.1654048947672351,-59.37949529456332,null,8886.9378317563642,8460.7774325305763,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C93, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.82491502069933087,null,8929.7305228735095,492.57376087733553,468.95309034293314,null,9379.5115926337003]
[7.4166666666666572,5,8,7.9166666666666572,7,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C94, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.77160418858802104,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E94,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34400000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.39560000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E94, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A94)","v":12.16603036559686},0.3,15.815839475275919,{"$f":"VLOOKUP(C94,Others!$L$10:$M$61,2)","v":0},0,0,3.2966666666666671E-5,1.3179866229396599E-3,0,0.95204642956959173,3.1365114264318455E-5,1.2547637755596945E-3,0,0.95076030067976769,null,0,0,0,0,{"$f":"SUMPRODUCT(AE95:AE$605, $I94:$I$604) / $I94","v":0},null,-47000,{"$f":"IF(E94>Mat_Year,0,  -SUM($AD$5:AD94))","v":-9306},-0.29188375334374755,-58.973897451305639,-62.250935840852534,-59.265781204649386,-8583.0849743643321,{"$f":"SUMPRODUCT(AN95:AN$605, $I95:$I$605) / $I94","v":-8171.4954045359736},null,0,0,0,-2.0689112679305688,0.1,-2.2758023947236259,-23.723515872270518,0.1,-26.095867459497573,-2.1666695443025548,-3.3562649044678199E-2,-2.2758023947236259,-3.5253164133866297E-2,-2.1666695443025548,-3.3562649044678199E-2,-273.01135801516273,{"$f":"(SUMPRODUCT(BE95:BE$605,$I94:$I$604)+SUMPRODUCT(BF95:BF$605,$I95:$I$605)) / $I94","v":-259.91948863028119},null,-2.1666695443025548,-59.299343853694062,null,8868.0763039201556,8431.4148931662494,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C94, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.8225614757986166,null,8893.8084025473399,486.34078331887838,462.39350938109055,null,9354.4170872390332]
[7.4999999999999902,6,8,7.9999999999999902,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C95, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76868674556248584,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E95,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E95, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A95)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C95,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.95076030067976769,3.1687211919474153E-5,1.2380068339187082E-3,0,0.94949060663392948,null,0,0,0,0,{"$f":"SUMPRODUCT(AE96:AE$605, $I95:$I$604) / $I95","v":0},null,-47000,{"$f":"IF(E95>Mat_Year,0,  -SUM($AD$5:AD95))","v":-9306},-0.29488119412262648,-58.186321194179285,-61.509932994141053,-58.481202388301909,-8565.8056653972581,{"$f":"SUMPRODUCT(AN96:AN$605, $I96:$I$605) / $I95","v":-8144.0279699975554},null,0,0,0,-2.0729198907004758,0.1,-2.2802118797705235,-23.769481413365451,0.1,-26.146429554701999,-2.1679349324242012,-3.3197965925532612E-2,-2.2802118797705235,-3.4917282412609121E-2,-2.1679349324242012,-3.3197965925532612E-2,-272.09446536311486,{"$f":"(SUMPRODUCT(BE96:BE$605,$I95:$I$604)+SUMPRODUCT(BF96:BF$605,$I96:$I$605)) / $I95","v":-258.69661570193574},null,-2.1679349324242012,-58.51440035422744,null,8849.7184985202348,8402.724585699485,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C95, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.82021464573938385,null,8858.5671749435187,480.09173135483275,455.84258924403366,null,9329.8102298750673]
[7.5833333333333233,7,8,8.0833333333333233,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C96, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76578033341772234,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E96,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E96, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A96)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C96,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94949060663392948,3.1644895192245842E-5,1.236353536126815E-3,0,0.9482226082026104,null,0,0,0,0,{"$f":"SUMPRODUCT(AE97:AE$605, $I96:$I$604) / $I96","v":0},null,-47000,{"$f":"IF(E96>Mat_Year,0,  -SUM($AD$5:AD96))","v":-9306},-0.29448739465903984,-58.108616197960302,-61.509932994141053,-58.403103592619345,-8548.3040366487967,{"$f":"SUMPRODUCT(AN97:AN$605, $I97:$I$605) / $I96","v":-8116.5343854489338},null,0,0,0,-2.0769362803846816,0.1,-2.2846299084231498,-23.815536015077679,0.1,-26.197089616585448,-2.1692346376827154,-3.3217868538955204E-2,-2.2846299084231498,-3.4984936456314154E-2,-2.1692346376827154,-3.3217868538955204E-2,-271.16411177828473,{"$f":"(SUMPRODUCT(BE97:BE$605,$I96:$I$604)+SUMPRODUCT(BF97:BF$605,$I97:$I$605)) / $I96","v":-257.46777698971425},null,-2.1692346376827154,-58.4363214611583,null,8831.2618682567172,8374.0021624386427,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C96, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.81787451136368228,null,8823.301889237071,473.83359446585217,449.29972679842831,null,9305.0954627225692]
[7.6666666666666563,8,8,8.1666666666666572,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C97, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76288491044586182,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E97,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E97, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A97)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C97,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.9482226082026104,3.1602634976944424E-5,1.2347024462335484E-3,0,0.94695630312139989,null,0,0,0,0,{"$f":"SUMPRODUCT(AE98:AE$605, $I97:$I$604) / $I97","v":0},null,-47000,{"$f":"IF(E97>Mat_Year,0,  -SUM($AD$5:AD97))","v":-9306},-0.2940941210954448,-58.031014972976777,-61.509932994141046,-58.325109094072225,-8530.7124902635314,{"$f":"SUMPRODUCT(AN98:AN$605, $I98:$I$605) / $I97","v":-8089.0144473442706},null,0,0,0,-2.0809604520319867,0.1,-2.2890564972351855,-23.861679849966777,0.1,-26.247847834963455,-2.1705351221314788,-3.3237783084254055E-2,-2.2890564972351855,-3.5052721583233977E-2,-2.1705351221314788,-3.3237783084254055E-2,-270.22446716698471,{"$f":"(SUMPRODUCT(BE98:BE$605,$I97:$I$604)+SUMPRODUCT(BF98:BF$605,$I98:$I$605)) / $I97","v":-256.2329490572389},null,-2.1705351221314788,-58.358346877156478,null,8812.7058966644236,8345.2473964015044,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C97, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.81554105356822071,null,8788.0123715015307,467.56642692019102,442.76497510002628,null,9280.2723235846152]
[7.7499999999999893,9,8,8.2499999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C98, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.76000043509673343,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E98,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E98, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A98)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C98,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94695630312139989,3.1560431198100971E-5,1.2330535612903681E-3,0,0.94569168912891144,null,0,0,0,0,{"$f":"SUMPRODUCT(AE99:AE$605, $I98:$I$604) / $I98","v":0},null,-47000,{"$f":"IF(E98>Mat_Year,0,  -SUM($AD$5:AD98))","v":-9306},-0.29370137272952762,-57.953517380647305,-61.50993299414106,-58.247218753376835,-8513.0305642740914,{"$f":"SUMPRODUCT(AN99:AN$605, $I99:$I$605) / $I98","v":-8061.4679515044782},null,0,0,0,-2.0849924207203459,0.1,-2.2934916627923805,-23.90791309092663,0.1,-26.298704400019297,-2.1718363862376249,-3.3257709568582476E-2,-2.2934916627923805,-3.5120638047349093E-2,-2.1718363862376249,-3.3257709568582476E-2,-269.27547505432949,{"$f":"(SUMPRODUCT(BE99:BE$605,$I98:$I$604)+SUMPRODUCT(BF99:BF$605,$I99:$I$605)) / $I98","v":-254.99210837870658},null,-2.1718363862376249,-58.280476462945416,null,8794.0500646078162,8316.4600598831785,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C98, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.81321425330421115,null,8752.6984474515957,461.29028369726069,436.23838756841724,null,9255.340348305077]
[7.8333333333333224,10,8,8.3333333333333215,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C99, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75712686597726797,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E99,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E99, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A99)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C99,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94569168912891144,3.1518283780347344E-5,1.2314068783526701E-3,0,0.94442876396677844,null,0,0,0,0,{"$f":"SUMPRODUCT(AE100:AE$605, $I99:$I$604) / $I99","v":0},null,-47000,{"$f":"IF(E99>Mat_Year,0,  -SUM($AD$5:AD99))","v":-9306},-0.29330914885991238,-57.876123282575492,-61.509932994141039,-58.169432431435403,-8495.2577943396682,{"$f":"SUMPRODUCT(AN100:AN$605, $I100:$I$605) / $I99","v":-8033.894693114632},null,0,0,0,-2.089032201556932,0.1,-2.2979354217126255,-23.954235911186153,0.1,-26.349659502304771,-2.1731384304685704,-3.3277647999098062E-2,-2.2979354217126255,-3.5188686103132118E-2,-2.1731384304685704,-3.3277647999098062E-2,-268.31707865834863,{"$f":"(SUMPRODUCT(BE100:BE$605,$I99:$I$604)+SUMPRODUCT(BF100:BF$605,$I100:$I$605)) / $I99","v":-253.74523133854871},null,-2.1731384304685704,-58.202710079434503,null,8775.2938502672532,8287.6399244531749,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C99, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.81089409157721326,null,8717.3599424419135,455.00522049310922,429.72001798873862,null,9230.2990707603622]
[7.9166666666666554,11,8,8.4166666666666554,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C100, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75426416185090395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E100,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E100, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A100)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C100,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94442876396677844,3.1476192648416061E-5,1.2297623944797838E-3,0,0.94316752537965021,null,0,0,0,0,{"$f":"SUMPRODUCT(AE101:AE$605, $I100:$I$604) / $I100","v":0},null,-47000,{"$f":"IF(E100>Mat_Year,0,  -SUM($AD$5:AD100))","v":-9306},-0.29291744878615988,-57.798832540549839,-61.50993299414106,-58.091749989336002,-8477.3937137338271,{"$f":"SUMPRODUCT(AN101:AN$605, $I101:$I$605) / $I100","v":-8006.294466721376},null,0,0,0,-2.0930798096781857,0.1,-2.3023877906460046,-24.00064848430986,0.1,-26.40071333274085,-2.1744412552920078,-3.3297598382962694E-2,-2.3023877906460046,-3.5256866005548705E-2,-2.1744412552920078,-3.3297598382962694E-2,-267.34922088837635,{"$f":"(SUMPRODUCT(BE101:BE$605,$I100:$I$604)+SUMPRODUCT(BF101:BF$605,$I101:$I$605)) / $I100","v":-252.49229423109048},null,-2.1744412552920078,-58.125047587718967,null,8756.4367291251656,8258.7867609524601,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C100, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.8085805494469791,null,8681.9966814658619,448.71129372594595,423.20992051340181,null,9205.1480228511118]
[7.9999999999999885,12,8,8.4999999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C101, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.6507166616977402E-2},3.7953601286573324E-3,0.75141228163699547,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E101,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E101, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A101)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C101,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94316752537965021,3.143415772714013E-5,1.2281201067349647E-3,0,0.94190797111518809,null,0,0,0,0,{"$f":"SUMPRODUCT(AE102:AE$605, $I101:$I$604) / $I101","v":0},null,-47000,{"$f":"IF(E101>Mat_Year,0,  -SUM($AD$5:AD101))","v":-9306},-0.29252627180876606,-57.721645016543341,-61.509932994141046,-58.014171288352109,-8459.4378533322379,{"$f":"SUMPRODUCT(AN102:AN$605, $I102:$I$605) / $I101","v":-7978.6670662303077},null,0,0,0,-2.0971352602498774,0.1,-2.3068487862748652,-24.047150984198588,0.1,-26.451866082618448,-2.175744861175914,-3.3317560727342578E-2,-2.3068487862748652,-3.5325178010058571E-2,-2.175744861175914,-3.3317560727342578E-2,-266.37184434343283,{"$f":"(SUMPRODUCT(BE102:BE$605,$I101:$I$604)+SUMPRODUCT(BF102:BF$605,$I102:$I$605)) / $I101","v":-251.2332732602089},null,-2.175744861175914,-58.04748884907945,null,8737.4781739521532,8229.9003394905103,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C101, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.4880374962733052E-2},2.8612389103552793E-3,0.80627360802729886,null,8646.608489154336,442.40856054170229,416.70814966382568,null,9179.8867344938553]
[8.0833333333333215,1,9,8.5833333333333215,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C102, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.74839881550341913,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E102,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E102, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A102)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C102,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94190797111518809,3.1392178941452978E-5,1.2264800121853914E-3,0,0.94065009892406126,null,0,0,0,0,{"$f":"SUMPRODUCT(AE103:AE$605, $I102:$I$604) / $I102","v":0},null,-47000,{"$f":"IF(E102>Mat_Year,0,  -SUM($AD$5:AD102))","v":-9306},-0.29213561722916143,-57.644560572713395,-61.509932994141046,-57.936696189942559,-8443.3481032268355,{"$f":"SUMPRODUCT(AN103:AN$605, $I103:$I$605) / $I102","v":-7952.8568813296606},null,0,0,0,-2.1011985684671601,0.1,-2.3113184253138765,-24.093743585090102,0.1,-26.503117943599115,-2.1770492485885446,-3.33375350394082E-2,-2.3113184253138765,-3.5393622372616354E-2,-2.1770492485885446,-3.33375350394082E-2,-265.44602209195227,{"$f":"(SUMPRODUCT(BE103:BE$605,$I102:$I$604)+SUMPRODUCT(BF103:BF$605,$I103:$I$605)) / $I102","v":-250.02572410922815},null,-2.1770492485885446,-57.970033724981967,null,8720.439847740985,8202.8826054388828,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C102, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.80383279333271807,null,8612.7099686427919,435.68523904125419,409.82736320390904,null,9156.12508678224]
[8.1666666666666554,2,9,8.6666666666666554,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C103, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7453974345837262,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E103,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E103, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A103)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C103,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.94065009892406126,3.1350256216388251E-5,1.2248421079021586E-3,0,0.9393939065599427,null,0,0,0,0,{"$f":"SUMPRODUCT(AE104:AE$605, $I103:$I$604) / $I103","v":0},null,-47000,{"$f":"IF(E103>Mat_Year,0,  -SUM($AD$5:AD103))","v":-9306},-0.29174548434970904,-57.567579071401454,-61.50993299414106,-57.859324555751165,-8427.1719644742097,{"$f":"SUMPRODUCT(AN104:AN$605, $I104:$I$605) / $I103","v":-7927.0201420327403},null,0,0,0,-2.1052697495546302,0.1,-2.3157967245100934,-24.140426461559759,0.1,-26.554469107715736,-2.1783544179984364,-3.335752132633435E-2,-2.3157967245100934,-3.5462199349672638E-2,-2.1783544179984364,-3.335752132633435E-2,-264.51066403262786,{"$f":"(SUMPRODUCT(BE104:BE$605,$I103:$I$604)+SUMPRODUCT(BF104:BF$605,$I104:$I$605)) / $I103","v":-248.81198228876053},null,-2.1783544179984364,-57.892682077077502,null,8703.3054688010106,8175.832124321495,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C103, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.8013993676637905,null,8578.7845587835945,428.94938071049444,402.95243446209952,null,9132.2548495115043]
[8.2499999999999893,3,9,8.7499999999999893,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C104, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.74240809041133771,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E104,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E104, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A104)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C104,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.9393939065599427,3.1308389477079737E-5,1.2232063909602717E-3,0,0.93813939177950534,null,0,0,0,0,{"$f":"SUMPRODUCT(AE105:AE$605, $I104:$I$604) / $I104","v":0},null,-47000,{"$f":"IF(E104>Mat_Year,0,  -SUM($AD$5:AD104))","v":-9306},-0.29135587247370404,-57.490700375132768,-61.509932994141046,-57.782056247606469,-8410.9089732387911,{"$f":"SUMPRODUCT(AN105:AN$605, $I105:$I$605) / $I104","v":-7901.1566380908653},null,0,0,0,-2.1093488187663816,0.1,-2.3202837006430199,-24.187199788521173,0.1,-26.605919767373294,-2.1796603698744073,-3.3377519595300095E-2,-2.3202837006430199,-3.5530909198174872E-2,-2.1796603698744073,-3.3377519595300095E-2,-263.56571012131394,{"$f":"(SUMPRODUCT(BE105:BE$605,$I104:$I$604)+SUMPRODUCT(BF105:BF$605,$I105:$I$605)) / $I104","v":-247.59202206610655},null,-2.1796603698744073,-57.815433767201768,null,8686.0745125519661,8148.7486601569653,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C104, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.79897330865187832,null,8544.8320738051589,422.20102590179539,396.08341364819353,null,9108.2755384537613]
[8.3333333333333233,4,9,8.8333333333333233,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C105, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73943073471404497,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E105,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E105, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A105)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C105,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.93813939177950534,3.1266578648761172E-5,1.2215728584386435E-3,0,0.93688655234241791,null,0,0,0,0,{"$f":"SUMPRODUCT(AE106:AE$605, $I105:$I$604) / $I105","v":0},null,-47000,{"$f":"IF(E105>Mat_Year,0,  -SUM($AD$5:AD105))","v":-9306},-0.29096678090537148,-57.413924346616241,-61.509932994141053,-57.704891127521613,-8394.5586631946026,{"$f":"SUMPRODUCT(AN106:AN$605, $I106:$I$605) / $I105","v":-7875.2661585467622},null,0,0,0,-2.1134357913860633,0.1,-2.32477937052467,-24.234063741226855,0.1,-26.657470115349543,-2.1809671046855552,-3.339752985348883E-2,-2.32477937052467,-3.5599752175568371E-2,-2.1809671046855552,-3.339752985348883E-2,-262.61109997434062,{"$f":"(SUMPRODUCT(BE106:BE$605,$I105:$I$604)+SUMPRODUCT(BF106:BF$605,$I106:$I$605)) / $I105","v":-246.36581760447478},null,-2.1809671046855552,-57.738288657375101,null,8668.7464515798674,8121.6319761512304,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C105, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.79655459399605977,null,8510.8523275093175,415.44021566426852,389.2203513580871,null,9084.1866672441356]
[8.4166666666666572,5,9,8.9166666666666572,8,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C106, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73646531941323057,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E106,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.34799999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40019999999999994,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E106, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A106)","v":12.019797148499897},0.3,15.625736293049867,{"$f":"VLOOKUP(C106,Others!$L$10:$M$61,2)","v":0},0,0,3.3349999999999997E-5,1.302144691087489E-3,0,0.93688655234241791,3.1224823656766155E-5,1.2199415074200868E-3,0,0.93563538601134111,null,0,0,0,0,{"$f":"SUMPRODUCT(AE107:AE$605, $I106:$I$604) / $I106","v":0},null,-47000,{"$f":"IF(E106>Mat_Year,0,  -SUM($AD$5:AD106))","v":-9306},-0.29057820894986586,-57.337250848744084,-61.509932994141053,-57.627829057693951,-8378.1205655118756,{"$f":"SUMPRODUCT(AN107:AN$605, $I107:$I$605) / $I106","v":-7849.3484917315291},null,0,0,0,-2.1175306827269376,0.1,-2.3292837509996316,-24.281018495268878,0.1,-26.709120344795767,-2.18227462290126,-3.341755210808825E-2,-2.3292837509996316,-3.5668728539797245E-2,-2.18227462290126,-3.341755210808825E-2,-261.64677286665705,{"$f":"(SUMPRODUCT(BE107:BE$605,$I106:$I$604)+SUMPRODUCT(BF107:BF$605,$I107:$I$605)) / $I106","v":-245.13334296256204},null,-2.18227462290126,-57.661246609802042,null,8651.3207556217531,8094.4818346940865,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C106, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.79414320146292405,null,8476.8451332698442,408.66699174962895,382.36329857575765,null,9059.9877473713823]
[8.4999999999999911,6,9,8.9999999999999911,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C107, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73351179662309152,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E107,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E107, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A107)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C107,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.93563538601134111,3.1452187835072349E-5,1.2038422205659881E-3,0,0.93440009160294002,null,0,0,0,0,{"$f":"SUMPRODUCT(AE108:AE$605, $I107:$I$604) / $I107","v":0},null,-47000,{"$f":"IF(E107>Mat_Year,0,  -SUM($AD$5:AD107))","v":-9306},-0.29269405999318326,-56.580584366601443,-60.785728369090613,-56.873278426594624,-8362.318413468669,{"$f":"SUMPRODUCT(AN108:AN$605, $I108:$I$605) / $I107","v":-7824.081016735503},null,0,0,0,-2.1216335081319371,0.1,-2.333796858945131,-24.328064226579539,0.1,-26.760870649237496,-2.1835829249911831,-3.3057553876947136E-2,-2.333796858945131,-3.5331662708774927E-2,-2.1835829249911831,-3.3057553876947136E-2,-260.67307390580595,{"$f":"(SUMPRODUCT(BE108:BE$605,$I107:$I$604)+SUMPRODUCT(BF108:BF$605,$I108:$I$605)) / $I107","v":-243.89495212662158},null,-2.1835829249911831,-56.906335980471567,null,8634.3912435001039,8067.9759688621198,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C107, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.79173910888636712,null,8443.4882755373656,401.87528880809913,375.51230667524578,null,9036.2665323082038]
[8.583333333333325,7,9,9.083333333333325,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C108, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.73057011864986632,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E108,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E108, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A108)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C108,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.93440009160294002,3.141066235159285E-5,1.2022528198379952E-3,0,0.93316642812075046,null,0,0,0,0,{"$f":"SUMPRODUCT(AE109:AE$605, $I108:$I$604) / $I108","v":0},null,-47000,{"$f":"IF(E108>Mat_Year,0,  -SUM($AD$5:AD108))","v":-9306},-0.29230762384392306,-56.505882532385776,-60.785728369090613,-56.798190156229701,-8346.3036437100091,{"$f":"SUMPRODUCT(AN109:AN$605, $I109:$I$605) / $I108","v":-7798.7868892285842},null,0,0,0,-2.1257442829737219,0.1,-2.3383187112710941,-24.375201111432009,0.1,-26.812721222575213,-2.184925218008579,-3.3077875030420804E-2,-2.3383187112710941,-3.5400119635772442E-2,-2.184925218008579,-3.3077875030420804E-2,-259.68555547908477,{"$f":"(SUMPRODUCT(BE109:BE$605,$I108:$I$604)+SUMPRODUCT(BF109:BF$605,$I109:$I$605)) / $I108","v":-242.65020682761718},null,-2.184925218008579,-56.831268031260123,null,8617.3664779715436,8041.4370960561964,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C108, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.7893422941673881,null,8410.1038522653471,395.07074525986451,368.66675620915066,null,9012.437223231409]
[8.666666666666659,8,9,9.166666666666659,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C109, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7276402379910647,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E109,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E109, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A109)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C109,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.93316642812075046,3.136919169310001E-5,1.200665517553329E-3,0,0.93193439341150408,null,0,0,0,0,{"$f":"SUMPRODUCT(AE110:AE$605, $I109:$I$604) / $I109","v":0},null,-47000,{"$f":"IF(E109>Mat_Year,0,  -SUM($AD$5:AD109))","v":-9306},-0.29192169789598871,-56.431279325006464,-60.785728369090606,-56.723201022902451,-8330.2031325865064,{"$f":"SUMPRODUCT(AN110:AN$605, $I110:$I$605) / $I109","v":-7773.4659027560365},null,0,0,0,-2.1298630226547384,0.1,-2.3428493249202123,-24.422429326440994,0.1,-26.864672259085097,-2.1862683361609059,-3.3098208675722517E-2,-2.3428493249202123,-3.54687092016127E-2,-2.1862683361609059,-3.3098208675722517E-2,-258.68813253833866,{"$f":"(SUMPRODUCT(BE110:BE$605,$I109:$I$604)+SUMPRODUCT(BF110:BF$605,$I110:$I$605)) / $I109","v":-241.39908063802875},null,-2.1862683361609059,-56.756299231578176,null,8600.2459401184733,8014.8649833940599,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C109, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.78695273527388565,null,8376.6916797746653,388.25339952963571,361.82669638060543,null,8988.4993396481095]
[8.7499999999999929,9,9,9.2499999999999929,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C110, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.72472210733470055,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E110,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E110, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A110)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C110,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.93193439341150408,3.132777578720985E-5,1.1990803109414711E-3,0,0.93070398532477538,null,0,0,0,0,{"$f":"SUMPRODUCT(AE111:AE$605, $I110:$I$604) / $I110","v":0},null,-47000,{"$f":"IF(E110>Mat_Year,0,  -SUM($AD$5:AD110))","v":-9306},-0.29153628147577487,-56.35677461424914,-60.785728369090606,-56.648310895724912,-8314.0164210480616,{"$f":"SUMPRODUCT(AN111:AN$605, $I111:$I$605) / $I110","v":-7748.1178501627091},null,0,0,0,-2.1339897426072745,0.1,-2.3473887168680023,-24.469749048563408,0.1,-26.916723953419751,-2.1876122799553905,-3.3118554820531255E-2,-2.3473887168680023,-3.5537431663290334E-2,-2.1876122799553905,-3.3118554820531255E-2,-257.68074310931786,{"$f":"(SUMPRODUCT(BE111:BE$605,$I110:$I$604)+SUMPRODUCT(BF111:BF$605,$I111:$I$605)) / $I110","v":-240.14154702340772},null,-2.1876122799553905,-56.681429450545444,null,8583.0291082277417,7988.2593971861115,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C110, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.78457041024045604,null,8343.2515739588343,381.42329072422086,354.99217677272281,null,8964.4523989519621]
[8.8333333333333268,10,9,9.3333333333333268,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C111, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.72181567955852766,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E111,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E111, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A111)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C111,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.93070398532477538,3.1286414561633975E-5,1.1974971972355602E-3,0,0.92947520171297815,null,0,0,0,0,{"$f":"SUMPRODUCT(AE112:AE$605, $I111:$I$604) / $I111","v":0},null,-47000,{"$f":"IF(E111>Mat_Year,0,  -SUM($AD$5:AD111))","v":-9306},-0.29115137391056578,-56.282368270071331,-60.78572836909062,-56.573519643981896,-8297.7430475868714,{"$f":"SUMPRODUCT(AN112:AN$605, $I112:$I$605) / $I111","v":-7722.7425235900482},null,0,0,0,-2.1381244582935199,0.1,-2.3519369041228719,-24.517160455099027,0.1,-26.968876500608932,-2.188957049899571,-3.3138913472530715E-2,-2.3519369041228719,-3.5606287278297913E-2,-2.188957049899571,-3.3138913472530715E-2,-256.66332486863467,{"$f":"(SUMPRODUCT(BE112:BE$605,$I111:$I$604)+SUMPRODUCT(BF112:BF$605,$I112:$I$605)) / $I111","v":-238.87757934194585},null,-2.188957049899571,-56.606658557454431,null,8565.715457775641,7961.6201029319882,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C111, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.7821952971681907,null,8309.7833502825324,374.58045863826823,348.16324735054422,null,8940.2959164139083]
[8.9166666666666607,11,9,9.4166666666666607,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C112, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.7189209077292793,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E112,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E112, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A112)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C112,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.92947520171297815,3.124510794417943E-5,1.1959161736723885E-3,0,0.92824804043136155,null,0,0,0,0,{"$f":"SUMPRODUCT(AE113:AE$605, $I112:$I$604) / $I112","v":0},null,-47000,{"$f":"IF(E112>Mat_Year,0,  -SUM($AD$5:AD112))","v":-9306},-0.29076697452853378,-56.208060162602258,-60.785728369090606,-56.498827137130789,-8281.3825482242664,{"$f":"SUMPRODUCT(AN113:AN$605, $I113:$I$605) / $I112","v":-7697.339714473087},null,0,0,0,-2.1422671852056232,0.1,-2.3564939037261858,-24.564663723691144,0.1,-27.021130096060261,-2.1903026465013,-3.3159284639409328E-2,-2.3564939037261858,-3.5675276304626913E-2,-2.1903026465013,-3.3159284639409328E-2,-255.63581514186086,{"$f":"(SUMPRODUCT(BE113:BE$605,$I112:$I$604)+SUMPRODUCT(BF113:BF$605,$I113:$I$605)) / $I112","v":-237.60715084404271},null,-2.1903026465013,-56.531986421770199,null,8548.3044614128285,7934.9468653171243,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C112, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.77982737422447512,null,8276.2868237801267,367.72494376005363,341.3399584630024,null,8916.0294051728815]
[8.9999999999999947,12,9,9.4999999999999947,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C113, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.9403172915208016E-2},4.026551179866944E-3,0.71603774510190998,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E113,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E113, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A113)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C113,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.92824804043136155,3.1203855862748578E-5,1.1943372374923966E-3,0,0.9270224993380064,null,0,0,0,0,{"$f":"SUMPRODUCT(AE114:AE$605, $I113:$I$604) / $I113","v":0},null,-47000,{"$f":"IF(E113>Mat_Year,0,  -SUM($AD$5:AD113))","v":-9306},-0.29038308265873825,-56.133850162142636,-60.785728369090599,-56.424233244801371,-8264.9344564974908,{"$f":"SUMPRODUCT(AN114:AN$605, $I114:$I$605) / $I113","v":-7671.9092135374358},null,0,0,0,-2.1464179388657496,0.1,-2.3610597327523246,-24.612259032327263,0.1,-27.073484935559993,-2.1916490702687397,-3.3179668328860247E-2,-2.3610597327523246,-3.574439900076868E-2,-2.1916490702687397,-3.3179668328860247E-2,-254.59815090161391,{"$f":"(SUMPRODUCT(BE114:BE$605,$I113:$I$604)+SUMPRODUCT(BF114:BF$605,$I114:$I$605)) / $I113","v":-236.33023467187118},null,-2.1916490702687397,-56.457412913130234,null,8530.7955889491695,7908.2394482092996,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C113, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.7052379686406012E-2},3.0364706625878313E-3,0.77746661964278851,null,8242.7618090541928,360.85678727730783,334.52236084489323,null,8891.6523762264769]
[9.0833333333333286,1,10,9.5833333333333286,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C114, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.71300226966530145,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E114,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E114, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A114)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C114,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.9270224993380064,3.1162658245338943E-5,1.1927603859396684E-3,0,0.92579857629382134,null,0,0,0,0,{"$f":"SUMPRODUCT(AE115:AE$605, $I114:$I$604) / $I114","v":0},null,-47000,{"$f":"IF(E114>Mat_Year,0,  -SUM($AD$5:AD114))","v":-9306},-0.28999969763112421,-56.059738139164416,-60.785728369090613,-56.349737836795541,-8250.3080747888998,{"$f":"SUMPRODUCT(AN115:AN$605, $I115:$I$605) / $I114","v":-7648.2212117993413},null,0,0,0,-2.1505767348261391,0.1,-2.365634408308753,-24.659946559339723,0.1,-27.125941215273699,-2.1929963217103663,-3.3200064548581348E-2,-2.365634408308753,-3.5813655625715403E-2,-2.1929963217103663,-3.3200064548581348E-2,-253.60855263938367,{"$f":"(SUMPRODUCT(BE115:BE$605,$I114:$I$604)+SUMPRODUCT(BF115:BF$605,$I115:$I$605)) / $I114","v":-235.1008343212558},null,-2.1929963217103663,-56.382937901344121,null,8515.1589643605748,7883.3220461205901,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C114, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.77497778969474418,null,8210.650342229781,353.56318803120138,327.32829610919089,null,8868.722152391776]
[9.1666666666666625,2,10,9.6666666666666625,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C115, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70997966242061339,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E115,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E115, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A115)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C115,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.92579857629382134,3.1121515020043155E-5,1.1911856162619258E-3,0,0.92457626916253932,null,0,0,0,0,{"$f":"SUMPRODUCT(AE116:AE$605, $I115:$I$604) / $I115","v":0},null,-47000,{"$f":"IF(E115>Mat_Year,0,  -SUM($AD$5:AD115))","v":-9306},-0.28961681877652162,-55.985723964310516,-60.785728369090613,-56.275340783087039,-8235.600005291104,{"$f":"SUMPRODUCT(AN116:AN$605, $I116:$I$605) / $I115","v":-7624.506759823892},null,0,0,0,-2.1547435886691644,0.1,-2.3702179475360809,-24.707726483406418,0.1,-27.178499131747063,-2.1943444013349671,-3.3220473306275235E-2,-2.3702179475360809,-3.5883046438961071E-2,-2.1943444013349671,-3.3220473306275235E-2,-252.60875506463756,{"$f":"(SUMPRODUCT(BE116:BE$605,$I115:$I$604)+SUMPRODUCT(BF116:BF$605,$I116:$I$605)) / $I115","v":-233.86482579819608},null,-2.1943444013349671,-56.308561256393311,null,8499.4303311937911,7858.3715856220815,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C115, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.7724969270013109,null,8178.5087741307016,346.25287192217598,320.13718850862006,null,8845.6832031159665]
[9.2499999999999964,3,10,9.7499999999999964,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C116, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70696986881613988,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E116,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E116, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A116)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C116,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.92457626916253932,3.1080426115048744E-5,1.1896129257105252E-3,0,0.9233555758107137,null,0,0,0,0,{"$f":"SUMPRODUCT(AE117:AE$605, $I116:$I$604) / $I116","v":0},null,-47000,{"$f":"IF(E116>Mat_Year,0,  -SUM($AD$5:AD116))","v":-9306},-0.28923444542664362,-55.911807508394688,-60.78572836909062,-56.201041953821331,-8220.8097917808882,{"$f":"SUMPRODUCT(AN117:AN$605, $I117:$I$605) / $I116","v":-7600.7656467796451},null,0,0,0,-2.1589185160073918,0.1,-2.3748103676081311,-24.755598983551426,0.1,-27.23115888190657,-2.1956933096516442,-3.3240894609649282E-2,-2.3748103676081311,-3.5952571700502485E-2,-2.1956933096516442,-3.3240894609649282E-2,-251.59869216149875,{"$f":"(SUMPRODUCT(BE117:BE$605,$I116:$I$604)+SUMPRODUCT(BF117:BF$605,$I117:$I$605)) / $I116","v":-232.62218012485275},null,-2.1956933096516442,-56.234282848430979,null,8483.6091665193162,7833.3878269044917,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C116, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.77002400605767429,null,8146.3369090188071,338.92585945511138,312.94908211431539,null,8822.5350259744282]
[9.3333333333333304,4,10,9.8333333333333304,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C117, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70397283453143422,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E117,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E117, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A117)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C117,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.9233555758107137,3.1039391458638066E-5,1.1880423115404513E-3,0,0.92213649410771459,null,0,0,0,0,{"$f":"SUMPRODUCT(AE118:AE$605, $I117:$I$604) / $I117","v":0},null,-47000,{"$f":"IF(E117>Mat_Year,0,  -SUM($AD$5:AD117))","v":-9306},-0.28885257691408583,-55.837988642401207,-60.785728369090613,-56.126841219315295,-8205.936975487044,{"$f":"SUMPRODUCT(AN118:AN$605, $I118:$I$605) / $I117","v":-7576.9976610672666},null,0,0,0,-2.163101532483636,0.1,-2.3794116857319998,-24.80356423914569,0.1,-27.283920663060261,-2.1970430471698115,-3.3261328466415545E-2,-2.3794116857319998,-3.6022231670840163E-2,-2.1970430471698115,-3.3261328466415545E-2,-250.57829752785369,{"$f":"(SUMPRODUCT(BE118:BE$605,$I117:$I$604)+SUMPRODUCT(BF118:BF$605,$I118:$I$605)) / $I117","v":-231.37286819949969},null,-2.1970430471698115,-56.160102547781712,null,8467.6949444695401,7808.3705292667601,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C117, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.76755900144066591,null,8114.1345506565003,331.58217177556367,305.76402138974026,null,8799.2771162451045]
[9.4166666666666643,5,10,9.9166666666666643,9,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C118, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.70098850547632874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E118,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.40365000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E118, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A118)","v":11.877037566228701},0.3,15.440148836097311,{"$f":"VLOOKUP(C118,Others!$L$10:$M$61,2)","v":0},0,0,3.3637500000000004E-5,1.2866790696747759E-3,0,0.92213649410771459,3.0998410979188178E-5,1.1864737710103135E-3,0,0.92091902192572506,null,0,0,0,0,{"$f":"SUMPRODUCT(AE119:AE$605, $I118:$I$604) / $I118","v":0},null,-47000,{"$f":"IF(E118>Mat_Year,0,  -SUM($AD$5:AD118))","v":-9306},-0.28847121257232516,-55.764267237484731,-60.785728369090606,-56.052738450057056,-8190.9810950761484,{"$f":"SUMPRODUCT(AN119:AN$605, $I119:$I$605) / $I118","v":-7553.2025903160884},null,0,0,0,-2.1672926537710206,0.1,-2.3840219191481231,-24.8516224299077,0.1,-27.336784672898471,-2.1983936143991958,-3.3281774884290863E-2,-2.3840219191481231,-3.6092026610979377E-2,-2.1983936143991958,-3.3281774884290863E-2,-249.54750437316073,{"$f":"(SUMPRODUCT(BE119:BE$605,$I118:$I$604)+SUMPRODUCT(BF119:BF$605,$I119:$I$605)) / $I118","v":-230.11686079599602},null,-2.1983936143991958,-56.08602022494135,null,8451.6871362223064,7783.3194511120782,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C118, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.7651018878085023,null,8081.901502304966,324.22183067575872,298.58205119288777,null,8775.908966898065]
[9.4999999999999982,6,10,9.9999999999999982,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C119, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69801682778995833,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E119,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E119, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A119)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C119,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.92091902192572506,3.1283472581167794E-5,2.7606130628697379E-3,0,0.91812712539027419,null,0,0,0,0,{"$f":"SUMPRODUCT(AE120:AE$605, $I119:$I$604) / $I119","v":0},null,-47000,{"$f":"IF(E119>Mat_Year,0,  -SUM($AD$5:AD119))","v":-9306},-0.29112399584034748,-129.74881395487768,-141.20670206028836,-130.03993795071801,-8095.5207129470482,{"$f":"SUMPRODUCT(AN120:AN$605, $I120:$I$605) / $I119","v":-7455.3190169466443},null,0,0,0,-2.171491895573038,0.1,-2.3886410851303421,-24.899773735904166,0.1,-27.389751109494586,-2.1997450118498372,-7.6469351229460539E-2,-2.3886410851303421,-8.3035912397114137E-2,-2.1997450118498372,-7.6469351229460539E-2,-248.45937156063172,{"$f":"(SUMPRODUCT(BE120:BE$605,$I119:$I$604)+SUMPRODUCT(BF120:BF$605,$I120:$I$605)) / $I119","v":-228.81096144589728},null,-2.1997450118498372,-130.11640730194748,null,8369.3529641945734,7684.1299783925333,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C119, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.76265263990052401,null,7975.5331951710132,317.38874576286071,291.40321677847987,null,8686.7417099574341]
[9.5833333333333321,7,10,10.083333333333332,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C120, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69505774783978858,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E120,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E120, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A120)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C120,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.91812712539027419,3.1188632300277953E-5,2.7522438731120654E-3,0,0.91534369288486184,null,0,0,0,0,{"$f":"SUMPRODUCT(AE121:AE$605, $I120:$I$604) / $I120","v":0},null,-47000,{"$f":"IF(E120>Mat_Year,0,  -SUM($AD$5:AD120))","v":-9306},-0.2902414121863866,-129.35546203626708,-141.20670206028836,-129.64570344845347,-8013.501347890442,{"$f":"SUMPRODUCT(AN121:AN$605, $I121:$I$605) / $I120","v":-7357.4129568497392},null,0,0,0,-2.1756992736236049,0.1,-2.3932692009859657,-24.948018337550668,0.1,-27.442820171305737,-2.1973253717863233,-7.6385237704997916E-2,-2.3932692009859657,-8.3196798779393816E-2,-2.1973253717863233,-7.6385237704997916E-2,-247.78923335767027,{"$f":"(SUMPRODUCT(BE121:BE$605,$I120:$I$604)+SUMPRODUCT(BF121:BF$605,$I121:$I$605)) / $I120","v":-227.50201652533764},null,-2.1973253717863233,-129.72208868615849,null,8286.4120136884485,7584.9149733750692,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C120, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.76021123253693645,null,7869.2200337856621,310.59924552990253,284.30506041059289,null,8597.0112592183505]
[9.6666666666666661,8,10,10.166666666666666,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C121, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.69211121222064764,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E121,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E121, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A121)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C121,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.91534369288486184,3.1094079541141202E-5,2.7439000557392961E-3,0,0.91256869874958135,null,0,0,0,0,{"$f":"SUMPRODUCT(AE122:AE$605, $I121:$I$604) / $I121","v":0},null,-47000,{"$f":"IF(E121>Mat_Year,0,  -SUM($AD$5:AD121))","v":-9306},-0.28936150420986001,-128.96330261974691,-141.20670206028836,-129.25266412395678,-7930.8823292757079,{"$f":"SUMPRODUCT(AN122:AN$605, $I122:$I$605) / $I121","v":-7259.4831191145213},null,0,0,0,-2.1799148036871254,0.1,-2.3979062840558383,-24.996356415612368,0.1,-27.495992057173606,-2.1949083932394875,-7.6301216702374247E-2,-2.3979062840558383,-8.3357996887374552E-2,-2.1949083932394875,-7.6301216702374247E-2,-247.10937767006155,{"$f":"(SUMPRODUCT(BE122:BE$605,$I121:$I$604)+SUMPRODUCT(BF122:BF$605,$I122:$I$605)) / $I121","v":-226.19001030299415},null,-2.1949083932394875,-129.32896534065915,null,8202.8598391271971,7485.673129417507,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C121, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.75777764061855046,null,7762.9609973083334,303.85423943509284,277.28786789082642,null,8506.7140785622905]
[9.75,9,10,10.25,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C122, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68917716775376259,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E122,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E122, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A122)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C122,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.91256869874958135,3.099981343209459E-5,2.735581533831449E-3,0,0.90980211740231776,null,0,0,0,0,{"$f":"SUMPRODUCT(AE123:AE$605, $I122:$I$604) / $I122","v":0},null,-47000,{"$f":"IF(E122>Mat_Year,0,  -SUM($AD$5:AD122))","v":-9306},-0.28848426379907227,-128.57233209007811,-141.20670206028836,-128.86081635387717,-7847.6592729627127,{"$f":"SUMPRODUCT(AN123:AN$605, $I123:$I$605) / $I122","v":-7161.5282109576683},null,0,0,0,-2.1841385015585462,0.1,-2.4025523517144012,-25.044788151204656,0.1,-27.549266966325124,-2.1924940732817575,-7.6217288119818802E-2,-2.4025523517144012,-8.3519507325041015E-2,-2.1924940732817575,-7.6217288119818802E-2,-246.41972411692424,{"$f":"(SUMPRODUCT(BE123:BE$605,$I122:$I$604)+SUMPRODUCT(BF123:BF$605,$I123:$I$605)) / $I122","v":-224.8749269836124},null,-2.1924940732817575,-128.93703364199698,null,8118.6919624138209,7386.4031379412727,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C122, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.75535183912652459,null,7656.7550652464197,297.15464729523859,270.351927305147,null,8415.8466097090586]
[9.8333333333333339,10,10,10.333333333333334,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C123, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68625556148579936,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E123,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E123, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A123)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C123,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.90980211740231776,3.0905833104117739E-5,2.7272882307017372E-3,0,0.90704392333851191,null,0,0,0,0,{"$f":"SUMPRODUCT(AE124:AE$605, $I123:$I$604) / $I123","v":0},null,-47000,{"$f":"IF(E123>Mat_Year,0,  -SUM($AD$5:AD123))","v":-9306},-0.28760968286691968,-128.18254684298165,-141.20670206028836,-128.47015652584858,-7763.8277627583475,{"$f":"SUMPRODUCT(AN124:AN$605, $I124:$I$605) / $I123","v":-7063.5469377044437},null,0,0,0,-2.1883703830634182,0.1,-2.4072074213697601,-25.093313725793859,0.1,-27.602645098373248,-2.1900824089887809,-7.6133451855672871E-2,-2.4072074213697601,-8.3681330697548142E-2,-2.1900824089887809,-7.6133451855672871E-2,-245.72019171161534,{"$f":"(SUMPRODUCT(BE124:BE$605,$I123:$I$604)+SUMPRODUCT(BF124:BF$605,$I124:$I$605)) / $I123","v":-223.55675070773108},null,-2.1900824089887809,-128.54628997770425,null,8033.9038726932677,7287.1036884121659,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C123, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.75293380312210789,null,7550.601217445419,290.50139938472967,263.49752903325316,null,8324.4052720779982]
[9.9166666666666679,11,10,10.416666666666668,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C124, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68334634068790745,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E124,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E124, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A124)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C124,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.90704392333851191,3.0812137690824856E-5,2.7190200698958612E-3,0,0.90429409113092518,null,0,0,0,0,{"$f":"SUMPRODUCT(AE125:AE$605, $I124:$I$604) / $I124","v":0},null,-47000,{"$f":"IF(E124>Mat_Year,0,  -SUM($AD$5:AD124))","v":-9306},-0.28673775335081614,-127.79394328510547,-141.20670206028834,-128.08068103845628,-7679.38335018217,{"$f":"SUMPRODUCT(AN125:AN$605, $I125:$I$605) / $I124","v":-6965.538002769681},null,0,0,0,-2.1926104640579562,0.1,-2.4118715104637523,-25.141933321197897,0.1,-27.656126653317688,-2.1876733974394247,-7.6049707808389558E-2,-2.4118715104637523,-8.3843467611223438E-2,-2.1876733974394247,-7.6049707808389558E-2,-245.01069885726599,{"$f":"(SUMPRODUCT(BE125:BE$605,$I124:$I$604)+SUMPRODUCT(BF125:BF$605,$I125:$I$605)) / $I124","v":-222.23546555140521},null,-2.1876733974394247,-128.15673074626466,null,7948.491026112898,7187.7734683210783,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C124, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.75052350774638343,null,7444.4984340790661,283.89543653539005,256.72496575798777,null,8232.3864626482882]
[10.000000000000002,12,10,10.500000000000002,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C125, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.2301154917290482E-2},4.2573152509506329E-3,0.68044945285476788,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E125,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E125, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A125)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C125,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.90429409113092518,3.0718726328456682E-5,2.7107769751913021E-3,0,0.90155259542940547,null,0,0,0,0,{"$f":"SUMPRODUCT(AE126:AE$605, $I125:$I$604) / $I125","v":0},null,-47000,{"$f":"IF(E125>Mat_Year,0,  -SUM($AD$5:AD125))","v":-9306},-0.28586846721261788,-127.4065178339912,-141.20670206028839,-127.69238630120383,-7594.321554230366,{"$f":"SUMPRODUCT(AN126:AN$605, $I126:$I$605) / $I125","v":-6867.5001076387443},null,0,0,0,-2.1968587604290954,0.1,-2.4165446364720053,-25.190647119586956,0.1,-27.709711831545654,-2.1852670357157642,-7.59660558765336E-2,-2.4165446364720053,-8.4005918673569116E-2,-2.1852670357157642,-7.59660558765336E-2,-244.29116334228556,{"$f":"(SUMPRODUCT(BE126:BE$605,$I125:$I$604)+SUMPRODUCT(BF126:BF$605,$I126:$I$605)) / $I125","v":-220.9110555259285},null,-2.1852670357157642,-127.76835235708036,null,7862.4488455812025,7088.4111631646656,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C125, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.9225866187967862E-2},3.2114855175715551E-3,0.74812092822001264,null,7338.4456956394624,277.33771023720084,250.03453247479683,null,8139.786555818403]
[10.083333333333336,1,11,10.583333333333336,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C126, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67740947365939264,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E126,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E126, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A126)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C126,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.90155259542940547,3.0625598155872577E-5,2.7025588705966211E-3,0,0.89881941096065299,null,0,0,0,0,{"$f":"SUMPRODUCT(AE127:AE$605, $I126:$I$604) / $I126","v":0},null,-47000,{"$f":"IF(E126>Mat_Year,0,  -SUM($AD$5:AD126))","v":-9306},-0.28500181643855022,-127.02026691804119,-141.20670206028836,-127.30526873447974,-7510.3924453801546,{"$f":"SUMPRODUCT(AN127:AN$605, $I127:$I$605) / $I126","v":-6771.0138018258776},null,0,0,0,-2.2011152880945537,0.1,-2.4212268169040092,-25.239455303484213,0.1,-27.763400833832637,-2.1828633209030874,-7.588249595878141E-2,-2.4212268169040092,-8.4168684493264548E-2,-2.1828633209030874,-7.588249595878141E-2,-243.61738541313068,{"$f":"(SUMPRODUCT(BE127:BE$605,$I126:$I$604)+SUMPRODUCT(BF127:BF$605,$I127:$I$605)) / $I126","v":-219.63388611093376},null,-2.1828633209030874,-127.38115123043852,null,7777.5886932228595,6990.6476879368056,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C126, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.74559612812670173,null,7233.7243491021418,270.43993287320893,243.07666116533619,null,8048.0286260960684]
[10.16666666666667,2,11,10.66666666666667,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C127, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67438307588945545,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E127,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E127, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A127)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C127,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.89881941096065299,3.0532752314542584E-5,2.694365680350759E-3,0,0.89609451252798766,null,0,0,0,0,{"$f":"SUMPRODUCT(AE128:AE$605, $I127:$I$604) / $I127","v":0},null,-47000,{"$f":"IF(E127>Mat_Year,0,  -SUM($AD$5:AD127))","v":-9306},-0.28413779303913328,-126.63518697648567,-141.20670206028836,-126.91932476952481,-7425.8303297075599,{"$f":"SUMPRODUCT(AN128:AN$605, $I128:$I$605) / $I127","v":-6674.4804428415009},null,0,0,0,-2.2053800630028908,0.1,-2.4259180693031799,-25.288358055766476,0.1,-27.817193861343128,-2.1804622500898887,-7.5799027953920739E-2,-2.4259180693031799,-8.4331765680168369E-2,-2.1804622500898887,-7.5799027953920739E-2,-242.93365035628722,{"$f":"(SUMPRODUCT(BE128:BE$605,$I127:$I$604)+SUMPRODUCT(BF128:BF$605,$I128:$I$605)) / $I127","v":-218.35348051575932},null,-2.1804622500898887,-126.99512379747873,null,7692.0836217507476,6892.8339233572542,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C127, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.74307984886908818,null,7129.0368229995456,263.59150328455348,236.20289964229141,null,7955.6751250353009]
[10.250000000000004,3,11,10.750000000000004,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C128, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.67137019886851579,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E128,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E128, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A128)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C128,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.89609451252798766,3.044018794853948E-5,2.686197328922336E-3,0,0.89337787501111676,null,0,0,0,0,{"$f":"SUMPRODUCT(AE129:AE$605, $I128:$I$604) / $I128","v":0},null,-47000,{"$f":"IF(E128>Mat_Year,0,  -SUM($AD$5:AD128))","v":-9306},-0.2832763890491084,-126.25127445934979,-141.20670206028836,-126.53455084839889,-7340.6304329734321,{"$f":"SUMPRODUCT(AN129:AN$605, $I129:$I$605) / $I128","v":-6577.8986494834389},null,0,0,0,-2.2096531011335663,0.1,-2.4306184112469231,-25.337355559664889,0.1,-27.87109111563138,-2.1780638203678633,-7.5715651760850752E-2,-2.4306184112469231,-8.4495162845320881E-2,-2.1780638203678633,-7.5715651760850752E-2,-242.23987362718503,{"$f":"(SUMPRODUCT(BE129:BE$605,$I128:$I$604)+SUMPRODUCT(BF129:BF$605,$I129:$I$605)) / $I128","v":-217.06982147279371},null,-2.1780638203678633,-126.61026650015974,null,7605.9287576062643,6794.968470956228,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C128, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.74057206169058221,null,7024.3820590715886,256.79345160915915,229.41358811536065,null,7862.7222092154234]
[10.333333333333337,4,11,10.833333333333337,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C129, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66837078219121138,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E129,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E129, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A129)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C129,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.89337787501111676,3.0347904204530927E-5,2.6780537410089561E-3,0,0.8906694733659033,null,0,0,0,0,{"$f":"SUMPRODUCT(AE130:AE$605, $I129:$I$604) / $I129","v":0},null,-47000,{"$f":"IF(E129>Mat_Year,0,  -SUM($AD$5:AD129))","v":-9306},-0.28241759652736481,-125.86852582742094,-141.20670206028836,-126.15094342394831,-7254.7879449305474,{"$f":"SUMPRODUCT(AN130:AN$605, $I130:$I$605) / $I129","v":-6481.2670378983194},null,0,0,0,-2.213934418497002,0.1,-2.4353278603467023,-25.386447998765618,0.1,-27.925092798642183,-2.1756680288319066,-7.5632367278581789E-2,-2.4353278603467023,-8.4658876600946328E-2,-2.1756680288319066,-7.5632367278581789E-2,-241.53597002530228,{"$f":"(SUMPRODUCT(BE130:BE$605,$I129:$I$604)+SUMPRODUCT(BF130:BF$605,$I130:$I$605)) / $I129","v":-215.78289163995333},null,-2.1756680288319066,-126.22657579122689,null,7519.1191904552852,6697.049929538266,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C129, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.73807273793164307,null,6919.7589990247861,250.04682000033827,222.70906948652009,null,7769.1660104556231]
[10.416666666666671,5,11,10.916666666666671,10,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C130, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66538476572204741,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E130,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.35499999999999998},{"$f":"PAD_Res_Mort","v":0.15},0.40824999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E130, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A130)","v":27.671288125011785},0.3,35.972674562515323,{"$f":"VLOOKUP(C130,Others!$L$10:$M$61,2)","v":0},0,0,3.4020833333333325E-5,2.99772288020961E-3,0,0.8906694733659033,3.0255900231771568E-5,2.6699348415365146E-3,0,0.88796928262413499,null,0,0,0,0,{"$f":"SUMPRODUCT(AE131:AE$605, $I130:$I$604) / $I130","v":0},null,-47000,{"$f":"IF(E130>Mat_Year,0,  -SUM($AD$5:AD130))","v":-9306},-0.28156140755686621,-125.48693755221619,-141.20670206028836,-125.76849895977305,-7168.298019052012,{"$f":"SUMPRODUCT(AN131:AN$605, $I131:$I$605) / $I130","v":-6384.5842215589037},null,0,0,0,-2.2182240311346404,0.1,-2.4400464342481047,-25.435635557010539,0.1,-27.979199112711594,-2.1732748725801097,-7.5549174406235292E-2,-2.4400464342481047,-8.4822907560455157E-2,-2.1732748725801097,-7.5549174406235292E-2,-240.82185368918311,{"$f":"(SUMPRODUCT(BE131:BE$605,$I130:$I$604)+SUMPRODUCT(BF131:BF$605,$I131:$I$605)) / $I130","v":-214.49267360034534},null,-2.1732748725801097,-125.84404813417929,null,7431.6499729107663,6599.0768951592454,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C130, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.73558184902945201,null,6815.1665845213847,243.35266274476194,216.08968936213932,null,7675.0026356555281]
[10.500000000000005,6,11,11.000000000000005,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C131, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.66241208959419051,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E131,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E131, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A131)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C131,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.88796928262413499,3.0590259104730473E-5,2.5901666697057926E-3,0,0.88534852569532452,null,0,0,0,0,{"$f":"SUMPRODUCT(AE132:AE$605, $I131:$I$604) / $I131","v":0},null,-47000,{"$f":"IF(E131>Mat_Year,0,  -SUM($AD$5:AD131))","v":-9306},-0.2846729512286218,-121.73783347617226,-137.41748595942289,-122.02250642740088,-7084.9449883585312,{"$f":"SUMPRODUCT(AN132:AN$605, $I132:$I$605) / $I131","v":-6291.2135187441854},null,0,0,0,-2.2225219551190047,0.1,-2.4447741506309053,-25.484918418697919,0.1,-28.033410260567713,-2.1708843487137539,-7.3468754178570836E-2,-2.4447741506309053,-8.2737945575611913E-2,-2.1708843487137539,-7.3468754178570836E-2,-240.09968740217985,{"$f":"(SUMPRODUCT(BE132:BE$605,$I131:$I$604)+SUMPRODUCT(BF132:BF$605,$I132:$I$605)) / $I131","v":-213.2011471807927},null,-2.1708843487137539,-122.09597518157946,null,7346.7278446266291,6504.4146659249755,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C131, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.73309936651758567,null,6713.9704619901449,236.69299714549257,209.55579606516949,null,7583.420841772122]
[10.583333333333339,7,11,11.083333333333339,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C132, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.6594526942082688,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E132,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E132, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A132)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C132,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.88534852569532452,3.049997486284103E-5,2.5825220389970086E-3,0,0.88273550368146469,null,0,0,0,0,{"$f":"SUMPRODUCT(AE133:AE$605, $I132:$I$604) / $I132","v":0},null,-47000,{"$f":"IF(E132>Mat_Year,0,  -SUM($AD$5:AD132))","v":-9306},-0.28383276607359864,-121.3785358328594,-137.41748595942286,-121.662368598933,-7000.388839526835,{"$f":"SUMPRODUCT(AN133:AN$605, $I133:$I$605) / $I132","v":-6197.7839383690871},null,0,0,0,-2.2268282065537601,0.1,-2.4495110272091365,-25.534296768483113,0.1,-28.087726445331427,-2.1686709766140488,-7.3393847520924482E-2,-2.4495110272091365,-8.2898254631737583E-2,-2.1686709766140488,-7.3393847520924482E-2,-239.34768839534982,{"$f":"(SUMPRODUCT(BE133:BE$605,$I132:$I$604)+SUMPRODUCT(BF133:BF$605,$I133:$I$605)) / $I132","v":-211.90612304940689},null,-2.1686709766140488,-121.73576244645392,null,7261.167172597864,6409.6900614184924,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C132, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.73062526202569067,null,6612.794094270439,230.0848125003441,203.10403285194661,null,7491.251985098208]
[10.666666666666673,8,11,11.166666666666673,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C133, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.65650652023117673,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E133,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E133, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A133)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C133,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.88273550368146469,3.040995708630926E-5,2.5748999706890758E-3,0,0.88013019375368928,null,0,0,0,0,{"$f":"SUMPRODUCT(AE134:AE$605, $I133:$I$604) / $I133","v":0},null,-47000,{"$f":"IF(E133>Mat_Year,0,  -SUM($AD$5:AD133))","v":-9306},-0.28299506064519397,-121.02029862238656,-137.41748595942286,-121.30329368303175,-6915.2018105546495,{"$f":"SUMPRODUCT(AN134:AN$605, $I134:$I$605) / $I133","v":-6104.2941532989353},null,0,0,0,-2.2311428015737729,0.1,-2.4542570817311504,-25.583770791379262,0.1,-28.142147870517192,-2.1664598612057486,-7.331901723598136E-2,-2.4542570817311504,-8.305887429496496E-2,-2.1664598612057486,-7.331901723598136E-2,-238.58515069138357,{"$f":"(SUMPRODUCT(BE134:BE$605,$I133:$I$604)+SUMPRODUCT(BF134:BF$605,$I134:$I$605)) / $I133","v":-210.60758316647664},null,-2.1664598612057486,-121.37661270026774,null,7174.9631830409426,6314.9017364654119,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C133, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.72815950727915946,null,6511.6364830043931,223.52914141022961,196.7347465389812,null,7398.492324451172]
[{"$f":"A133+1/12","v":10.750000000000007},9,11,11.250000000000007,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C134, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.65357350859488561,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E134,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E134, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A134)","v":26.926205338964103},{"$f":"PAD_Res_Incid","v":0.3},35.004066940653331,{"$f":"VLOOKUP(C134,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Res_Laspe","v":0},0,3.4500000000000005E-5,2.9170055783877776E-3,0,{"$f":"IF(E134>Mat_Year, 0, AA133)","v":0.88013019375368928},3.0320204988687985E-5,2.5673003981912133E-3,0,0.87753257315050937,null,{"$f":"IF(C134>Prem_Term,0,Ann_Prem)","v":0},0,0,0,{"$f":"SUMPRODUCT(AE135:AE$605, $I134:$I$604) / $I134","v":0},null,{"$f":"IF(E134>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E134>Mat_Year,0,  -SUM($AD$5:AD134))","v":-9306},-0.28215982762473041,-120.66311871498702,-137.41748595942289,-120.94527854261175,-6829.3791943951546,{"$f":"SUMPRODUCT(AN135:AN$605, $I135:$I$605) / $I134","v":-6010.7428335804216},null,0,0,0,{"$f":"IF(E134>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl_Reserve)^(A133))","v":-2.2354657563451723},{"$f":"PAD_Res_Exp_Main","v":0.1},-2.4590123319796899,{"$f":"IF(E134>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl_Reserve)^(A133))","v":-25.633340672757974},{"$f":"PAD_Res_Exp_Claim","v":0.1},-28.196674740033774,-2.164251000187996,-7.3244263245874019E-2,-2.4590123319796899,-8.3219805167111388E-2,-2.164251000187996,-7.3244263245874019E-2,-237.81198611202245,{"$f":"(SUMPRODUCT(BE135:BE$605,$I134:$I$604)+SUMPRODUCT(BF135:BF$605,$I135:$I$605)) / $I134","v":-209.305509413724},null,-2.164251000187996,-121.01852280585761,null,{"$f":"IF($AA134 = 0, 0, BN134/$AA134)","v":7088.1110665362376},6220.048342994146,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C134, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.72570207409880738,null,6410.4966295928807,{"$f":"IF($AA134 = 0, 0, BV134/$AA134)","v":217.0270283130221},190.44828659873474,null,7305.1380948492597]
[10.833333333333341,{"$f":"IF(B134=12,1,B134+1)","v":10},{"$f":"IF(B134=12,C134+1,C134)","v":11},{"$f":"$D$5+A135","v":11.333333333333341},{"$f":"INT(D135+0.001)","v":11},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C135, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},{"$f":"(1+G135)^(1/12) - 1","v":4.4876537952047713E-3},{"$f":"I134/(1+H135)","v":0.65065360049525944},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E135,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K135*(1+L135), 0)","v":0.41400000000000003},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E135, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A135)","v":26.926205338964103},0.3,{"$f":"IFERROR( N135*(1+O135), 0)","v":35.004066940653331},{"$f":"VLOOKUP(C135,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q135*(1+R135), 0)","v":0},{"$f":"(M135/1000)/12","v":3.4500000000000005E-5},{"$f":"(P135/1000)/12","v":2.9170055783877776E-3},{"$f":"(S135/1000)/12","v":0},0.87753257315050937,{"$f":"W135 * (T135)*(1-U135/2)","v":3.0230717785851156E-5},{"$f":"W135 * (1-T135/2)*(U135)","v":2.559723255109175E-3},{"$f":"W135 * (1-T135)*(1-U135)*(V135)","v":0},{"$f":"W135-SUM(X135:Z135)","v":0.87494261917761429},null,0,{"$f":"IF(Prem_Mode=\"Mth\",AC135/12,\nIF(B135=1, AC135, 0))","v":0},{"$f":"AD135*$W135","v":0},{"$f":"IF($W135 = 0, 0, AG135/$W135)","v":0},{"$f":"SUMPRODUCT(AE136:AE$605, $I135:$I$604) / $I135","v":0},null,-47000,{"$f":"IF(E135>Mat_Year,0,  -SUM($AD$5:AD135))","v":-9306},{"$f":"AJ135*X135","v":-0.28132705971513083},{"$f":"AI135*Y135","v":-120.30699299013122},{"$f":"IF($W135 = 0, 0, AN135/$W135)","v":-137.41748595942286},{"$f":"SUM(AK135:AL135)","v":-120.58832004984635},{"$f":"IF($W135 = 0, 0, AP135/$W135)","v":-6742.9162488818747},{"$f":"SUMPRODUCT(AN136:AN$605, $I136:$I$605) / $I135","v":-5917.1286464196919},null,0,0,0,-2.2397970870654094,0.1,{"$f":"AU135*(1+AV135)","v":-2.4637767957719503},-25.683006598350023,0.1,{"$f":"AX135*(1+AY135)","v":-28.251307258185026},{"$f":"AW135*$W135","v":-2.1620443912622767},{"$f":"AZ135*SUM(X135:Y135)","v":-7.3169585472814394E-2},-2.4637767957719503,-8.3381047851160239E-2,{"$f":"SUM(AT135,BA135)","v":-2.1620443912622767},{"$f":"SUM(BB135)","v":-7.3169585472814394E-2},{"$f":"IF($W135 = 0, 0, BH135/$W135)","v":-237.02810580260225},{"$f":"(SUMPRODUCT(BE136:BE$605,$I135:$I$604)+SUMPRODUCT(BF136:BF$605,$I136:$I$605)) / $I135","v":-207.99988359394874},null,{"$f":"SUM(AE135,BE135)","v":-2.1620443912622767},{"$f":"SUM(AN135,BF135)","v":-120.66148963531916},null,7000.6059777621076,{"$f":"MAX(BN136/(1+H136) - (BJ136 + BK136/(1+H136)),0)","v":6125.1285300136415},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C135, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},{"$f":"(1+BP135)^(1/12) - 1","v":3.3862838044163013E-3},{"$f":"BR134/(1+BQ135)","v":0.72325293440055027},null,{"$f":"MAX(BT136/(1+BQ136) - (BJ136 + BK136/(1+BQ136)),0)","v":6309.3735351854484},210.5795295981633,184.24500517180695,null,7211.185507360271]
[10.916666666666675,11,11,11.416666666666675,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C136, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.64774673739087574,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E136,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E136, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A136)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C136,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.87494261917761429,3.0141494695986996E-5,2.5521684752446735E-3,0,0.8723603092076736,null,0,0,0,0,{"$f":"SUMPRODUCT(AE137:AE$605, $I136:$I$604) / $I136","v":0},null,-47000,{"$f":"IF(E136>Mat_Year,0,  -SUM($AD$5:AD136))","v":-9306},-0.28049674964085497,-119.95191833649966,-137.41748595942292,-120.23241508614052,-6655.8081964666608,{"$f":"SUMPRODUCT(AN137:AN$605, $I137:$I$605) / $I136","v":-5823.4502561603731},null,0,0,0,-2.2441368099633188,0.1,-2.4685504909596507,-25.732768754246049,0.1,-28.306045629670656,-2.1598400321324225,-7.3094983839093797E-2,-2.4685504909596507,-8.3542602951263298E-2,-2.1598400321324225,-7.3094983839093797E-2,-236.23342022697165,{"$f":"(SUMPRODUCT(BE137:BE$605,$I136:$I$604)+SUMPRODUCT(BF137:BF$605,$I137:$I$605)) / $I136","v":-206.69068743067257},null,-2.1598400321324225,-120.30551006997962,null,6912.4430352269883,6030.1409435910455,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C136, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.7208120601950837,null,6208.2662006702267,204.18771372228585,{"$f":"BT136-BN136","v":178.12525707918121},null,{"$f":"BM136+BU136","v":7116.6307489492738}]
[11.000000000000009,12,11,11.500000000000009,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C137, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":5.5201107113974412E-2},4.4876537952047713E-3,0.64485286100185213,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E137,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E137, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A137)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C137,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.8723603092076736,3.0052534939591172E-5,2.5446359925947971E-3,0,0.8697856206801392,null,0,0,0,0,{"$f":"SUMPRODUCT(AE138:AE$605, $I137:$I$604) / $I137","v":0},null,-47000,{"$f":"IF(E137>Mat_Year,0,  -SUM($AD$5:AD137))","v":-9306},-0.27966889014783547,-119.59789165195546,-137.41748595942289,-119.8775605421033,-6568.0502239556872,{"$f":"SUMPRODUCT(AN138:AN$605, $I138:$I$605) / $I137","v":-5729.7063242615131},null,0,0,0,-2.2484849412991799,0.1,-2.4733334354290979,-25.782627326897256,0.1,-28.360890059586982,-2.1576379205046052,-7.3020458267082686E-2,-2.4733334354290974,-8.37044710727428E-2,-2.1576379205046052,-7.3020458267082686E-2,-235.42783916237053,{"$f":"(SUMPRODUCT(BE138:BE$605,$I137:$I$604)+SUMPRODUCT(BF138:BF$605,$I138:$I$605)) / $I137","v":-205.37790256778001},null,-2.1576379205046052,-119.95058100037038,null,6823.617320999495,5935.0842268292945,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C137, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":4.1400830335480809E-2},3.3862838044163013E-3,0.71837942358756324,null,6107.17362666384,197.85266132587719,172.08939983454547,null,7021.4699823253723]
[11.083333333333343,1,12,11.583333333333343,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C138, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.64271309850720759,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E138,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E138, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A138)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C138,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.8697856206801392,2.9963837739459994E-5,2.5371257413514367E-3,0,0.8672185311010483,null,0,0,0,0,{"$f":"SUMPRODUCT(AE139:AE$605, $I138:$I$604) / $I138","v":0},null,-47000,{"$f":"IF(E138>Mat_Year,0,  -SUM($AD$5:AD138))","v":-9306},-0.27884347400341469,-119.24490984351752,-137.41748595942286,-119.52375331752093,-6472.0066074228844,{"$f":"SUMPRODUCT(AN139:AN$605, $I139:$I$605) / $I138","v":-5629.2582840832756},null,0,0,0,-2.2528414973647766,0.1,-2.4781256471012543,-25.8325825031161,0.1,-28.415840753427712,-2.1554380540873361,-7.2946008679230692E-2,-2.4781256471012543,-8.3866652822093907E-2,-2.1554380540873361,-7.2946008679230692E-2,-234.34061817388502,{"$f":"(SUMPRODUCT(BE139:BE$605,$I138:$I$604)+SUMPRODUCT(BF139:BF$605,$I139:$I$605)) / $I138","v":-203.82610002894009},null,-2.1554380540873361,-119.59669932620015,null,6726.1989624533799,5833.084384112215,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C138, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.71658202978502317,null,6000.734630557683,193.31949264577386,167.65024644546793,null,6919.5184550991535]
[11.166666666666677,2,12,11.666666666666677,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C139, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.64058043621139971,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E139,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E139, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A139)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C139,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.8672185311010483,2.9875402320683595E-5,2.52963765590071E-3,0,0.86465901804282685,null,0,0,0,0,{"$f":"SUMPRODUCT(AE140:AE$605, $I139:$I$604) / $I139","v":0},null,-47000,{"$f":"IF(E139>Mat_Year,0,  -SUM($AD$5:AD139))","v":-9306},-0.27802049399628154,-118.89296982733337,-137.41748595942289,-119.17099032132965,-6375.357986982649,{"$f":"SUMPRODUCT(AN140:AN$605, $I140:$I$605) / $I139","v":-5528.8285887144293},null,0,0,0,-2.2572064944834591,0.1,-2.4829271439318052,-25.882634470076994,0.1,-28.470897917084695,-2.1532404305914614,-7.2871634998066551E-2,-2.4829271439318052,-8.4029148806986864E-2,-2.1532404305914614,-7.2871634998066551E-2,-233.24156851722915,{"$f":"(SUMPRODUCT(BE140:BE$605,$I139:$I$604)+SUMPRODUCT(BF140:BF$605,$I140:$I$605)) / $I139","v":-202.27141044121598},null,-2.1532404305914614,-119.24386195632772,null,6628.1619454199472,5731.0999991556446,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C139, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.71478913308300596,null,5894.3836953456239,188.84172001071042,163.28369618997931,null,6817.0036654306577]
[11.250000000000011,3,12,11.750000000000011,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C140, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63845485055441953,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E140,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E140, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A140)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C140,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.86465901804282685,2.9787227910639188E-5,2.5221716708223856E-3,0,0.8621070591440938,null,0,0,0,0,{"$f":"SUMPRODUCT(AE141:AE$605, $I140:$I$604) / $I140","v":0},null,-47000,{"$f":"IF(E140>Mat_Year,0,  -SUM($AD$5:AD140))","v":-9306},-0.27719994293640826,-118.54206852865212,-137.41748595942286,-118.81926847158853,-6278.1005515568386,{"$f":"SUMPRODUCT(AN141:AN$605, $I141:$I$605) / $I140","v":-5428.4162580832653},null,0,0,0,-2.2615799490102058,0.1,-2.4877379439112266,-25.932783415317022,0.1,-28.526061756848726,-2.1510450477301624,-7.2797337146197932E-2,-2.4877379439112266,-8.4191959636269312E-2,-2.1510450477301624,-7.2797337146197932E-2,-232.1306060315566,{"$f":"(SUMPRODUCT(BE141:BE$605,$I140:$I$604)+SUMPRODUCT(BF141:BF$605,$I141:$I$605)) / $I140","v":-200.71382186893203},null,-2.1510450477301624,-118.89206580873473,null,6529.5023631297481,5629.1300799521978,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C140, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.713000722229713,null,5788.119998441176,184.42015617738309,158.98991848897822,null,6713.9225193071316]
[11.333333333333345,4,12,11.833333333333345,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C141, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63633631805443536,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E141,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E141, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A141)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C141,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.8621070591440938,2.9699313738984321E-5,2.5147277208893166E-3,0,0.85956263210946549,null,0,0,0,0,{"$f":"SUMPRODUCT(AE142:AE$605, $I141:$I$604) / $I141","v":0},null,-47000,{"$f":"IF(E141>Mat_Year,0,  -SUM($AD$5:AD141))","v":-9306},-0.2763818136549881,-118.19220288179788,-137.41748595942289,-118.46858469545288,-6180.2304660603268,{"$f":"SUMPRODUCT(AN142:AN$605, $I142:$I$605) / $I141","v":-5328.0203119280004},null,0,0,0,-2.2659618773316819,0.1,-2.4925580650648502,-25.983029526736615,0.1,-28.581332479410278,-2.1488519032189508,-7.2723115046311432E-2,-2.4925580650648502,-8.4355085919968542E-2,-2.1488519032189508,-7.2723115046311432E-2,-231.0076460071746,{"$f":"(SUMPRODUCT(BE142:BE$605,$I141:$I$604)+SUMPRODUCT(BF142:BF$605,$I142:$I$605)) / $I141","v":-199.15332233904516},null,-2.1488519032189508,-118.54130781049919,null,6430.216284184814,5527.1736342670456,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C141, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.71121678600149774,null,5681.94271826978,180.05562156990621,154.76908400273442,null,6610.2719057547201]
[11.416666666666679,5,12,11.916666666666679,11,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C142, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63422481530753327,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E142,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36000000000000004},{"$f":"PAD_Res_Mort","v":0.15},0.41400000000000003,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E142, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A142)","v":26.926205338964103},0.3,35.004066940653331,{"$f":"VLOOKUP(C142,Others!$L$10:$M$61,2)","v":0},0,0,3.4500000000000005E-5,2.9170055783877776E-3,0,0.85956263210946549,2.9611659037650128E-5,2.5073057410668655E-3,0,0.85702571470936095,null,0,0,0,0,{"$f":"SUMPRODUCT(AE143:AE$605, $I142:$I$604) / $I142","v":0},null,-47000,{"$f":"IF(E142>Mat_Year,0,  -SUM($AD$5:AD142))","v":-9306},-0.27556609900437207,-117.84336983014268,-137.41748595942286,-118.11893592914704,-6081.7438712497815,{"$f":"SUMPRODUCT(AN143:AN$605, $I143:$I$605) / $I142","v":-5227.6397697870725},null,0,0,0,-2.2703522958663047,0.1,-2.4973875254529352,-26.033372992600292,0.1,-28.636710291860322,-2.1466609947756696,-7.2648968621172511E-2,-2.4973875254529352,-8.4518528269293874E-2,-2.1466609947756696,-7.2648968621172511E-2,-229.87260318205014,{"$f":"(SUMPRODUCT(BE143:BE$605,$I142:$I$604)+SUMPRODUCT(BF143:BF$605,$I143:$I$605)) / $I142","v":-197.58989984101771},null,-2.1466609947756696,-118.19158489776821,null,6330.299752403489,5425.229669628091,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C142, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70943731320279535,null,5575.8510342622722,175.74894434207343,150.62136463418119,null,6506.0486967455627]
[11.500000000000012,6,12,12.000000000000012,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C143, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.6321203189874588,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E143,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E143, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A143)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C143,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.85702571470936095,2.9935468676964473E-5,2.4343570692512552E-3,0,0.85456142217143272,null,0,0,0,0,{"$f":"SUMPRODUCT(AE144:AE$605, $I143:$I$604) / $I143","v":0},null,-47000,{"$f":"IF(E143>Mat_Year,0,  -SUM($AD$5:AD143))","v":-9306},-0.27857947150783141,-114.414782254809,-133.82721166681941,-114.69336172631682,-5986.2271578640921,{"$f":"SUMPRODUCT(AN144:AN$605, $I144:$I$605) / $I143","v":-5130.3506083810598},null,0,0,0,-2.2747512210643022,0.1,-2.5022263431707326,-26.083814001537327,0.1,-28.692195401691063,-2.1444723201204878,-7.0705963025165658E-2,-2.5022263431707326,-8.2501565369183627E-2,-2.1444723201204878,-7.0705963025165658E-2,-228.72757246022192,{"$f":"(SUMPRODUCT(BE144:BE$605,$I143:$I$604)+SUMPRODUCT(BF144:BF$605,$I144:$I$605)) / $I143","v":-196.02541126145883},null,-2.1444723201204878,-114.76406768934199,null,6232.8767499336054,5326.3760196425192,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C143, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70766229266605263,null,5472.9229531747524,171.4878880910149,146.5469335322332,null,6404.36463802462]
[11.583333333333346,7,12,12.083333333333346,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C144, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.63002280584535897,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E144,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E144, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A144)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C144,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.85456142217143272,2.9849392202462136E-5,2.4273573166680518E-3,0,0.85210421546256221,null,0,0,0,0,{"$f":"SUMPRODUCT(AE145:AE$605, $I144:$I$604) / $I144","v":0},null,-47000,{"$f":"IF(E144>Mat_Year,0,  -SUM($AD$5:AD144))","v":-9306},-0.27777844383611261,-114.08579388339844,-133.82721166681941,-114.36357232723455,-5889.6495960983348,{"$f":"SUMPRODUCT(AN145:AN$605, $I145:$I$605) / $I144","v":-5033.0673349331973},null,0,0,0,-2.2791586694077739,0.1,-2.5070745363485516,-26.134352742542472,0.1,-28.747788016796722,-2.1424491812718034,-7.0639257580060275E-2,-2.5070745363485516,-8.2661416426412712E-2,-2.1424491812718034,-7.0639257580060275E-2,-227.55276053758027,{"$f":"(SUMPRODUCT(BE145:BE$605,$I144:$I$604)+SUMPRODUCT(BF145:BF$605,$I145:$I$605)) / $I144","v":-194.45781066403006},null,-2.1424491812718034,-114.43421158481461,null,6134.8424884384385,5227.5251455972284,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C144, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70589171325165745,null,5370.0685831782021,167.2840422501541,142.54343758097366,null,6302.1265306885925]
[11.66666666666668,8,12,12.16666666666668,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C145, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62793225270952557,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E145,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E145, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A145)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C145,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.85210421546256221,2.9763563232334716E-5,2.4203776911799423E-3,0,0.84965407420814998,null,0,0,0,0,{"$f":"SUMPRODUCT(AE146:AE$605, $I145:$I$604) / $I145","v":0},null,-47000,{"$f":"IF(E145>Mat_Year,0,  -SUM($AD$5:AD145))","v":-9306},-0.27697971944010685,-113.75775148545729,-133.82721166681941,-114.0347312048974,-5792.4710747850695,{"$f":"SUMPRODUCT(AN146:AN$605, $I146:$I$605) / $I145","v":-4935.7890207693163},null,0,0,0,-2.2835746574107572,0.1,-2.511932123151833,-26.18498940497668,0.1,-28.803488345474349,-2.1404279510935007,-7.057261506622993E-2,-2.511932123151833,-8.2821577203346888E-2,-2.1404279510935007,-7.057261506622993E-2,-226.36560435900864,{"$f":"(SUMPRODUCT(BE146:BE$605,$I145:$I$604)+SUMPRODUCT(BF146:BF$605,$I146:$I$605)) / $I145","v":-192.88708571004182},null,-2.1404279510935007,-114.10530381996362,null,6036.1931545601283,5128.6761064793582,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C145, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70412556384786928,null,5267.2871589081014,163.13821899568279,138.61105242874328,null,6199.3313735558113]
[11.750000000000014,9,12,12.250000000000014,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C146, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62584863648513911,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E146,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E146, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A146)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C146,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.84965407420814998,2.9677981054907909E-5,2.4134181349134594E-3,0,0.8472109780921816,null,0,0,0,0,{"$f":"SUMPRODUCT(AE147:AE$605, $I146:$I$604) / $I146","v":0},null,-47000,{"$f":"IF(E146>Mat_Year,0,  -SUM($AD$5:AD146))","v":-9306},-0.27618329169697298,-113.4306523409326,-133.82721166681941,-113.70683563262956,-5694.6878544182318,{"$f":"SUMPRODUCT(AN147:AN$605, $I147:$I$605) / $I146","v":-4838.5147368501184},null,0,0,0,-2.2879992016192845,0.1,-2.5167991217812133,-26.235724178567793,0.1,-28.859296596424574,-2.1384086277849019,-7.0506035424304003E-2,-2.5167991217812138,-8.2982048300084169E-2,-2.1384086277849019,-7.0506035424304003E-2,-225.16601735816946,{"$f":"(SUMPRODUCT(BE147:BE$605,$I146:$I$604)+SUMPRODUCT(BF147:BF$605,$I147:$I$605)) / $I146","v":-191.31322402159171},null,-2.1384086277849019,-113.77734166805386,null,5936.9249111930603,5029.8279608717112,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C146, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70236383337074915,null,5164.5779158087171,159.05123802862749,134.7499549370059,null,6095.9761492216876]
[11.833333333333348,10,12,12.333333333333348,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C147, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62377193415401389,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E147,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E147, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A147)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C147,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.8472109780921816,2.9592644960553738E-5,2.4064785901615443E-3,0,0.84477490685705947,null,0,0,0,0,{"$f":"SUMPRODUCT(AE148:AE$605, $I147:$I$604) / $I147","v":0},null,-47000,{"$f":"IF(E147>Mat_Year,0,  -SUM($AD$5:AD147))","v":-9306},-0.27538915400291308,-113.10449373759258,-133.82721166681941,-113.37988289159549,-5596.2961722224654,{"$f":"SUMPRODUCT(AN148:AN$605, $I148:$I$605) / $I147","v":-4741.2435537621268},null,0,0,0,-2.2924323186114468,0.1,-2.5216755504725916,-26.286557253411253,0.1,-28.915212978752379,-2.1363912095470248,-7.0439518594967832E-2,-2.5216755504725916,-8.3142830317885219E-2,-2.1363912095470248,-7.0439518594967832E-2,-223.95391241116334,{"$f":"(SUMPRODUCT(BE148:BE$605,$I147:$I$604)+SUMPRODUCT(BF148:BF$605,$I148:$I$605)) / $I147","v":-189.73621318143248},null,-2.1363912095470248,-113.45032241019045,null,5837.0338973360494,4930.9797669435602,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C147, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.70060651076409053,null,5061.9400901272857,155.02392663503281,130.96032318372545,null,5992.0578239710821]
[11.916666666666682,11,12,12.416666666666682,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C148, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.62170212277434356,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E148,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E148, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A148)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C148,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.84477490685705947,2.9507554241684723E-5,2.3995589993830685E-3,0,0.84234584030343473,null,0,0,0,0,{"$f":"SUMPRODUCT(AE149:AE$605, $I148:$I$604) / $I148","v":0},null,-47000,{"$f":"IF(E148>Mat_Year,0,  -SUM($AD$5:AD148))","v":-9306},-0.27459729977311803,-112.77927297100422,-133.82721166681941,-113.05387027077734,-5497.2922420083196,{"$f":"SUMPRODUCT(AN149:AN$605, $I149:$I$605) / $I148","v":-4643.9745417086142},null,0,0,0,-2.2968740249974573,0.1,-2.526561427497203,-26.33748881997084,0.1,-28.971237701967926,-2.1343756945825887,-7.0373064518962747E-2,-2.5265614274972026,-8.3303923859175719E-2,-2.1343756945825887,-7.0373064518962747E-2,-222.72920183302261,{"$f":"(SUMPRODUCT(BE149:BE$605,$I148:$I$604)+SUMPRODUCT(BF149:BF$605,$I149:$I$605)) / $I148","v":-188.15604073283887},null,-2.1343756945825887,-113.1242433352963,null,5736.5162279436145,4832.130582441454,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C148, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.69885358499934935,null,4959.3729189082133,151.05711974659164,127.2423364667593,null,5887.573347690206]
[12.000000000000016,12,12,12.500000000000016,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C149, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.61963917948044756,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E149,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E149, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A149)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C149,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.84234584030343473,2.9422708192747958E-5,2.3926593052023596E-3,0,0.83992375829003962,null,0,0,0,0,{"$f":"SUMPRODUCT(AE150:AE$605, $I149:$I$604) / $I149","v":0},null,-47000,{"$f":"IF(E149>Mat_Year,0,  -SUM($AD$5:AD149))","v":-9306},-0.27380772244171248,-112.4549873445109,-133.82721166681941,-112.72879506695261,-5397.67225402656,{"$f":"SUMPRODUCT(AN150:AN$605, $I150:$I$605) / $I149","v":-4546.7067705005375},null,0,0,0,-2.301324337419711,0.1,-2.5314567711616824,-26.388519069079351,0.1,-29.027370975987289,-2.1323620810960069,-7.0306673137085995E-2,-2.531456771161682,-8.3465329527548579E-2,-2.1323620810960069,-7.0306673137085995E-2,-221.49179737418356,{"$f":"(SUMPRODUCT(BE150:BE$605,$I149:$I$604)+SUMPRODUCT(BF150:BF$605,$I150:$I$605)) / $I149","v":-186.57269417947475},null,-2.1323620810960069,-112.7991017400897,null,5635.3679937763263,4733.279464680013,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C149, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.69710504507557525,null,4856.8756399872736,147.15166000171746,123.59617530726064,null,5782.5196537780439]
[12.08333333333335,1,13,12.58333333333335,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C150, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61758308148251884,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E150,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E150, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A150)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C150,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.83992375829003962,2.9338106110219294E-5,2.3857794504087209E-3,0,0.83750864073352072,null,0,0,0,0,{"$f":"SUMPRODUCT(AE151:AE$605, $I150:$I$604) / $I150","v":0},null,-47000,{"$f":"IF(E150>Mat_Year,0,  -SUM($AD$5:AD150))","v":-9306},-0.27302041546170075,-112.13163416920989,-133.82721166681941,-112.40465458467159,-5297.432374821562,{"$f":"SUMPRODUCT(AN151:AN$605, $I151:$I$605) / $I150","v":-4449.4393095474561},null,0,0,0,-2.3057832725528491,0.1,-2.5363615998081341,-26.439648191939334,0.1,-29.08361301113327,-2.1303503672933854,-7.024034439019064E-2,-2.5363615998081341,-8.3627047927766179E-2,-2.1303503672933854,-7.024034439019064E-2,-220.24161021693661,{"$f":"(SUMPRODUCT(BE151:BE$605,$I150:$I$604)+SUMPRODUCT(BF151:BF$605,$I151:$I$605)) / $I150","v":-184.98616098525937},null,-2.1303503672933854,-112.47489492906178,null,5533.5852612502213,4634.4254705327166,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C150, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.69536088001934226,null,4754.4474919858249,143.30839780708237,120.02202145310821,null,5676.8936590573039]
[12.166666666666684,2,13,12.666666666666684,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C151, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61553380606637165,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E151,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E151, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A151)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C151,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.83750864073352072,2.9253747292597499E-5,2.378919377955961E-3,0,0.83510046760827217,null,0,0,0,0,{"$f":"SUMPRODUCT(AE152:AE$605, $I151:$I$604) / $I151","v":0},null,-47000,{"$f":"IF(E151>Mat_Year,0,  -SUM($AD$5:AD151))","v":-9306},-0.27223537230491235,-111.80921076393017,-133.82721166681938,-112.08144613623507,-5196.5687470838002,{"$f":"SUMPRODUCT(AN152:AN$605, $I152:$I$605) / $I151","v":-4352.1712278484483},null,0,0,0,-2.3102508471038208,0.1,-2.5412759318142029,-26.490876380123812,0.1,-29.139964018136194,-2.1283405513825242,-7.0174078219185573E-2,{"$f":"IF($W151 = 0, 0, BE151/$W151)","v":-2.5412759318142029},-8.378907966576267E-2,-2.1283405513825242,-7.0174078219185573E-2,-218.97855097185388,{"$f":"(SUMPRODUCT(BE152:BE$605,$I151:$I$604)+SUMPRODUCT(BF152:BF$605,$I152:$I$605)) / $I151","v":-183.39642857423331},null,-2.1283405513825242,-112.15162021445425,null,5431.1640722852771,4535.5676564226824,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C151, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.69362107888468016,null,4652.0877143050184,139.52819139959226,116.520057882336,null,5570.6922636848694]
[12.250000000000018,3,13,12.750000000000018,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C152, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61349133059319105,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E152,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E152, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A152)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C152,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.83510046760827217,2.9169631040398421E-5,2.3720790309619184E-3,0,0.83269921894626986,null,0,0,0,0,{"$f":"SUMPRODUCT(AE153:AE$605, $I152:$I$604) / $I152","v":0},null,-47000,{"$f":"IF(E152>Mat_Year,0,  -SUM($AD$5:AD152))","v":-9306},-0.2714525864619477,-111.48771445521017,-133.82721166681941,-111.75916704167211,-5095.0774895014129,{"$f":"SUMPRODUCT(AN153:AN$605, $I153:$I$605) / $I152","v":-4254.9015939830115},null,0,0,0,-2.3147270778119458,0.1,-2.5461997855931404,-26.542203825576976,0.1,-29.196424208134676,-2.1263326315729141,-7.0107874565035436E-2,-2.5461997855931404,-8.3951425348646247E-2,-2.1263326315729141,-7.0107874565035436E-2,-217.70252967419489,{"$f":"(SUMPRODUCT(BE153:BE$605,$I152:$I$604)+SUMPRODUCT(BF153:BF$605,$I153:$I$605)) / $I152","v":-181.80348433042391},null,-2.1263326315729141,-111.82927491623715,null,5328.1004441529503,4436.7050783134355,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C152, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.69188563075300569,null,4549.7955471200348,135.81190690884571,113.09046880659935,null,5463.9123510617965]
[12.333333333333352,4,13,12.833333333333352,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C153, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.61145563249928259,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E153,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E153, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A153)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C153,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.83269921894626986,2.9085756656149229E-5,2.3652583527079898E-3,0,0.83030487483690574,null,0,0,0,0,{"$f":"SUMPRODUCT(AE154:AE$605, $I153:$I$604) / $I153","v":0},null,-47000,{"$f":"IF(E153>Mat_Year,0,  -SUM($AD$5:AD153))","v":-9306},-0.27067205144212475,-111.16714257727553,-133.82721166681941,-111.43781462871765,-4992.9546966108492,{"$f":"SUMPRODUCT(AN154:AN$605, $I154:$I$605) / $I153","v":-4157.6294761019635},null,0,0,0,-2.3192119814489769,0.1,-2.551133179593875,-26.593630720614932,0.1,-29.252993792676428,-2.1243266060757335,-7.0041733368760531E-2,-2.551133179593875,-8.4114085584701376E-2,-2.1243266060757335,-7.0041733368760531E-2,-216.41345578028987,{"$f":"(SUMPRODUCT(BE154:BE$605,$I153:$I$604)+SUMPRODUCT(BF154:BF$605,$I154:$I$605)) / $I153","v":-180.20731559771048},null,-2.1243266060757335,-111.5078563620864,null,5224.3903693227649,4337.836791699674,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C153, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.69015452473305383,null,4447.5702313743086,132.16041842002821,109.73343967463461,null,5356.5507877427926]
[12.416666666666686,5,13,12.916666666666686,12,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C154, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60942668929582311,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E154,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.36499999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.41974999999999996,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E154, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A154)","v":26.22019498477632},0.3,34.086253480209216,{"$f":"VLOOKUP(C154,Others!$L$10:$M$61,2)","v":0},0,0,3.4979166666666659E-5,2.8405211233507679E-3,0,0.83030487483690574,2.9002123444382589E-5,2.3584572866386629E-3,0,0.82791741542682273,null,0,0,0,0,{"$f":"SUMPRODUCT(AE155:AE$605, $I154:$I$604) / $I154","v":0},null,-47000,{"$f":"IF(E154>Mat_Year,0,  -SUM($AD$5:AD154))","v":-9306},-0.26989376077342436,-110.84749247201715,-133.82721166681941,-111.11738623279058,-4890.1964386465779,{"$f":"SUMPRODUCT(AN155:AN$605, $I155:$I$605) / $I154","v":-4060.3539419183294},null,0,0,0,-2.3237055748191633,0.1,-2.5560761323010799,-26.645157257926403,0.1,-29.309672983719047,-2.1223224731038504,-6.9975654571436854E-2,-2.5560761323010799,-8.4277060983391147E-2,-2.1223224731038504,-6.9975654571436854E-2,-215.1112381638996,{"$f":"(SUMPRODUCT(BE155:BE$605,$I154:$I$604)+SUMPRODUCT(BF155:BF$605,$I155:$I$605)) / $I154","v":-178.60790967968848},null,-2.1223224731038504,-111.18736188736202,null,5120.0298153079339,4238.9618515980173,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C154, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.68842774996080991,null,4345.4110087737763,128.57460803730092,106.44915717575896,null,5248.6044233452349]
[12.50000000000002,6,13,13.00000000000002,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C155, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60740447856861224,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E155,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E155, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A155)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C155,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.82791741542682273,2.9399602671513187E-5,2.042543010100201E-3,0,0.82584547281405107,null,0,0,0,0,{"$f":"SUMPRODUCT(AE156:AE$605, $I155:$I$604) / $I155","v":0},null,-47000,{"$f":"IF(E155>Mat_Year,0,  -SUM($AD$5:AD155))","v":-9306},-0.27359270246110173,-95.999521474709454,-116.28347511875701,-96.273114177170555,-4804.3424979379388,{"$f":"SUMPRODUCT(AN156:AN$605, $I156:$I$605) / $I155","v":-3977.5988237180241},null,0,0,0,-2.3282078747593138,0.1,-2.5610286622352452,-26.69678363057346,0.1,-29.366461993630807,-2.1203202308718176,-6.0845623990944661E-2,-2.5610286622352452,-7.3492383246433396E-2,-2.1203202308718176,-6.0845623990944661E-2,-213.80673308146305,{"$f":"(SUMPRODUCT(BE156:BE$605,$I155:$I$604)+SUMPRODUCT(BF156:BF$605,$I156:$I$605)) / $I155","v":-177.01431785365745},null,-2.1203202308718176,-96.333959801161498,null,5030.7391374501622,4154.6131415716809,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C155, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.68670529559944093,null,4257.8509508150464,125.0086276934895,103.23780924336552,null,5155.747765143652]
[12.583333333333353,7,13,13.083333333333353,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C156, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60538897797782476,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E156,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E156, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A156)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C156,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.82584547281405107,2.9326027350546832E-5,2.0374313506252473E-3,0,0.82377871543607528,null,0,0,0,0,{"$f":"SUMPRODUCT(AE157:AE$605, $I156:$I$604) / $I156","v":0},null,-47000,{"$f":"IF(E156>Mat_Year,0,  -SUM($AD$5:AD156))","v":-9306},-0.27290801052418884,-95.759273479386621,-116.283475118757,-96.032181489910812,-4716.1475756233676,{"$f":"SUMPRODUCT(AN157:AN$605, $I157:$I$605) / $I156","v":-3894.8091244515208},null,0,0,0,-2.3327188981388574,0.1,-2.5659907879527433,-26.748510031992229,0.1,-29.423361035191455,-2.1191118755133327,-6.0810948504327438E-2,-2.5659907879527433,-7.3634778546542629E-2,-2.1191118755133327,-6.0810948504327438E-2,-212.40858413077763,{"$f":"(SUMPRODUCT(BE157:BE$605,$I156:$I$604)+SUMPRODUCT(BF157:BF$605,$I157:$I$605)) / $I156","v":-175.41666759124519},null,-2.1191118755133327,-96.092992438415138,null,4940.9212884168219,4070.2257920427674,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C156, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.6849871508392279,null,4170.3134457997867,121.49822747488317,100.08765375701932,null,5062.4195158917055]
[12.666666666666687,8,13,13.166666666666687,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C157, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60338016525776395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E157,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E157, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A157)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C157,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.82377871543607528,2.9252636158866705E-5,2.0323324835676182E-3,0,0.82171713031634874,null,0,0,0,0,{"$f":"SUMPRODUCT(AE158:AE$605, $I157:$I$604) / $I157","v":0},null,-47000,{"$f":"IF(E157>Mat_Year,0,  -SUM($AD$5:AD157))","v":-9306},-0.27222503209441357,-95.519626727678059,-116.28347511875701,-95.79185175977247,-4627.4370223491924,{"$f":"SUMPRODUCT(AN158:AN$605, $I158:$I$605) / $I157","v":-3811.9841260321546},null,0,0,0,-2.3372386618599106,0.1,-2.5709625280459019,-26.80033665599364,0.1,-29.480370321593007,-2.1179042087879378,-6.0776292779022439E-2,-2.5709625280459019,-7.3777449744923201E-2,-2.1179042087879378,-6.0776292779022439E-2,-210.99712994908137,{"$f":"(SUMPRODUCT(BE158:BE$605,$I157:$I$604)+SUMPRODUCT(BF158:BF$605,$I158:$I$605)) / $I157","v":-173.8149446701529},null,-2.1179042087879378,-95.852628052551495,null,4850.5731761583638,3985.7990707023082,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C157, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.68327330489749771,null,4082.7979466300226,118.04412047534079,96.99887592771438,null,4968.6172966337044]
[12.750000000000021,9,13,13.250000000000021,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C158, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.60137801821661552,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E158,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E158, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A158)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C158,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.82171713031634874,2.9179428635671631E-5,2.0272463769130632E-3,0,0.81966070451079998,null,0,0,0,0,{"$f":"SUMPRODUCT(AE159:AE$605, $I158:$I$604) / $I158","v":0},null,-47000,{"$f":"IF(E158>Mat_Year,0,  -SUM($AD$5:AD158))","v":-9306},-0.27154376288356019,-95.280579714913969,-116.28347511875698,-95.552123477797522,-4538.2078234828241,{"$f":"SUMPRODUCT(AN159:AN$605, $I159:$I$605) / $I158","v":-3729.1231094915092},null,0,0,0,-2.3417671828573381,0.1,-2.5759439011430723,-26.85226369676414,0.1,-29.537490066440558,-2.1166972303031857,-6.0741656803767773E-2,-2.5759439011430723,-7.3920397376142255E-2,-2.1166972303031857,-6.0741656803767773E-2,-209.57228280593188,{"$f":"(SUMPRODUCT(BE159:BE$605,$I158:$I$604)+SUMPRODUCT(BF159:BF$605,$I159:$I$605)) / $I158","v":-172.20913482113662},null,-2.1166972303031857,-95.612865134601293,null,4759.6916905283251,3901.3322443126472,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C158, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.68156374701855593,null,3995.3039063448618,114.64702591580257,93.971662032214681,null,4874.3387164441274]
[12.833333333333355,10,13,13.333333333333355,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C159, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.59938251473620241,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E159,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E159, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A159)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C159,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.81966070451079998,2.9106404321313645E-5,2.0221729987274532E-3,0,0.81760942510775125,null,0,0,0,0,{"$f":"SUMPRODUCT(AE160:AE$605, $I159:$I$604) / $I159","v":0},null,-47000,{"$f":"IF(E159>Mat_Year,0,  -SUM($AD$5:AD159))","v":-9306},-0.27086419861414479,-95.042130940190304,-116.28347511875701,-95.312995138804453,-4448.456946766657,{"$f":"SUMPRODUCT(AN160:AN$605, $I160:$I$605) / $I159","v":-3646.2253549727207},null,0,0,0,-2.3463044780988165,0.1,-2.5809349259086982,-26.904291348866426,0.1,-29.594720483753072,-2.1154909396668531,-6.0707040567308107E-2,-2.5809349259086982,-7.4063621975802824E-2,-2.1154909396668531,-6.0707040567308107E-2,-208.13395443870962,{"$f":"(SUMPRODUCT(BE160:BE$605,$I159:$I$604)+SUMPRODUCT(BF160:BF$605,$I160:$I$605)) / $I159","v":-170.59922372785147},null,-2.1154909396668531,-95.373702179371762,null,4668.2737031774795,3816.8245787005721,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C159, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.67985846647361869,null,3907.8307781170643,111.3076691899663,91.006199416492109,null,4779.5813723674455]
[12.916666666666689,11,13,13.416666666666689,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C160, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.59739363277174051,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E160,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E160, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A160)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C160,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.81760942510775125,2.9033562757295087E-5,2.017112317156575E-3,0,0.81556327922783733,null,0,0,0,0,{"$f":"SUMPRODUCT(AE161:AE$605, $I160:$I$604) / $I160","v":0},null,-47000,{"$f":"IF(E160>Mat_Year,0,  -SUM($AD$5:AD160))","v":-9306},-0.2701863350193881,-94.804278906359031,-116.28347511875701,-95.074465241378419,-4358.1813422150044,{"$f":"SUMPRODUCT(AN161:AN$605, $I161:$I$605) / $I160","v":-3563.2901417237376},null,0,0,0,-2.3508505645848978,0.1,-2.5859356210433879,-26.95641980724016,0.1,-29.652061787964179,-2.1142853364869403,-6.0672444058394413E-2,-2.5859356210433879,-7.4207124080545556E-2,-2.1142853364869403,-6.0672444058394413E-2,-206.68205604946849,{"$f":"(SUMPRODUCT(BE161:BE$605,$I160:$I$604)+SUMPRODUCT(BF161:BF$605,$I161:$I$605)) / $I160","v":-168.98519702669395},null,-2.1142853364869403,-95.135137685436817,null,4576.3160674473875,3732.2753387504322,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C160, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.67815745256074578,null,3820.3780152496079,108.02678191027671,88.102676499175686,null,4684.3428493576639]
[13.000000000000023,12,13,13.500000000000023,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C161, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.5954113503515952,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E161,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E161, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A161)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C161,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.81556327922783733,2.8960903486265732E-5,2.0120643004259342E-3,0,0.81352225402392508,null,0,0,0,0,{"$f":"SUMPRODUCT(AE162:AE$605, $I161:$I$604) / $I161","v":0},null,-47000,{"$f":"IF(E161>Mat_Year,0,  -SUM($AD$5:AD161))","v":-9306},-0.26951016784318893,-94.567022120018905,-116.28347511875701,-94.836532287862099,-4267.3779420104675,{"$f":"SUMPRODUCT(AN162:AN$605, $I162:$I$605) / $I161","v":-3480.3167480905968},null,0,0,0,-2.3554054593490745,0.1,-2.5909460052839823,-27.008649267202717,0.1,-29.709514193922992,-2.11308042037167,-6.0637867265784066E-2,-2.5909460052839819,-7.4350904228050893E-2,-2.11308042037167,-6.0637867265784066E-2,-205.21649830176915,{"$f":"(SUMPRODUCT(BE162:BE$605,$I161:$I$604)+SUMPRODUCT(BF162:BF$605,$I162:$I$605)) / $I161","v":-167.36704030664475},null,-2.11308042037167,-94.897170155127881,null,4483.8156182633047,3647.683788397243,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C161, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.67646069460477343,null,3732.9450711722588,104.80510195423415,85.261282775015843,null,4588.6207202175392]
[13.083333333333357,1,14,13.583333333333357,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C162, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.59343564557703843,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E162,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E162, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A162)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C162,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.81352225402392508,2.8888426052019912E-5,2.0070289168405554E-3,0,0.81148633668103254,null,0,0,0,0,{"$f":"SUMPRODUCT(AE163:AE$605, $I162:$I$604) / $I162","v":0},null,-47000,{"$f":"IF(E162>Mat_Year,0,  -SUM($AD$5:AD162))","v":-9306},-0.26883569284009728,-94.330359091506111,-116.28347511875701,-94.59919478434621,-4176.0436603996741,{"$f":"SUMPRODUCT(AN163:AN$605, $I163:$I$605) / $I162","v":-3397.3044515106658},null,0,0,0,-2.3599691794578419,0.1,-2.5959660974036263,-27.060979924449917,0.1,-29.767077916894912,-2.1118761909294901,-6.060331017824095E-2,-2.5959660974036258,-7.4494962957041194E-2,-2.1118761909294901,-6.060331017824095E-2,-203.73719131749289,{"$f":"(SUMPRODUCT(BE163:BE$605,$I162:$I$604)+SUMPRODUCT(BF163:BF$605,$I163:$I$605)) / $I162","v":-165.74473910911047},null,-2.1118761909294901,-94.659798094524447,null,4390.7691720264793,3563.0491906197781,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C162, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.67476818195724719,null,3645.5313994381413,101.64337351102458,82.482208818363233,null,4492.4125455375042]
[13.166666666666691,2,14,13.666666666666691,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C163, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.5914664966220069,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E163,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E163, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A163)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C163,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.81148633668103254,2.8816129999493676E-5,2.0020061347847833E-3,0,0.8094555144162483,null,0,0,0,0,{"$f":"SUMPRODUCT(AE164:AE$605, $I163:$I$604) / $I163","v":0},null,-47000,{"$f":"IF(E163>Mat_Year,0,  -SUM($AD$5:AD163))","v":-9306},-0.26816290577528817,-94.094288334884823,-116.283475118757,-94.362451240660107,-4084.1753935884176,{"$f":"SUMPRODUCT(AN164:AN$605, $I164:$I$605) / $I163","v":-3314.2525285058791},null,0,0,0,-2.3645417420107617,0.1,-2.6009959162118381,-27.113411975056728,0.1,-29.824753172562403,-2.1106726477690705,-6.0568772784535221E-2,-2.6009959162118381,-7.4639300807282385E-2,-2.1106726477690705,-6.0568772784535221E-2,-202.2440446736374,{"$f":"(SUMPRODUCT(BE164:BE$605,$I163:$I$604)+SUMPRODUCT(BF164:BF$605,$I164:$I$605)) / $I163","v":-164.11827892776512},null,-2.1106726477690705,-94.423020013444642,null,4297.1735265058114,3478.3708074336455,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C163, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.6730799039963552,null,3558.1364537203076,98.542347128472358,79.765646286662104,null,4395.7158736342835]
[13.250000000000025,3,14,13.750000000000025,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C164, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58950388173286106,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E164,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E164, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A164)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C164,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.8094555144162483,2.8744014874761895E-5,1.9969959227220833E-3,0,0.8074297744786515,null,0,0,0,0,{"$f":"SUMPRODUCT(AE165:AE$605, $I164:$I$604) / $I164","v":0},null,-47000,{"$f":"IF(E164>Mat_Year,0,  -SUM($AD$5:AD164))","v":-9306},-0.26749180242453419,-93.858808367937911,-116.28347511875698,-94.126300170362441,-3991.7700196361802,{"$f":"SUMPRODUCT(AN165:AN$605, $I165:$I$605) / $I164","v":-3231.1602546759618},null,0,0,0,-2.369123164140527,0.1,-2.60603548055458,-27.165945615478041,0.1,-29.882540177025849,-2.1094697904993023,-6.0534255073443559E-2,-2.60603548055458,-7.4783918319586473E-2,-2.1094697904993023,-6.0534255073443559E-2,-200.7369673990936,{"$f":"(SUMPRODUCT(BE165:BE$605,$I164:$I$604)+SUMPRODUCT(BF165:BF$605,$I165:$I$605)) / $I164","v":-162.48764520839097},null,-2.1094697904993023,-94.18683442543589,null,4203.0254607288853,3393.647899884354,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C164, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.67139585012686154,null,3470.7596878083095,95.502779760315036,77.11178792395549,null,4298.5282404892005]
[13.333333333333359,4,14,13.833333333333359,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C165, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58754777922814461,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E165,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E165, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A165)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C165,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.8074297744786515,2.8672080225035439E-5,1.991998249194844E-3,0,0.80540910414923161,null,0,0,0,0,{"$f":"SUMPRODUCT(AE166:AE$605, $I165:$I$604) / $I165","v":0},null,-47000,{"$f":"IF(E165>Mat_Year,0,  -SUM($AD$5:AD165))","v":-9306},-0.26682237857417979,-93.623917712157663,-116.283475118757,-93.890740090731839,-3898.8243983500438,{"$f":"SUMPRODUCT(AN166:AN$605, $I166:$I$605) / $I165","v":-3148.0269046916401},null,0,0,0,-2.3737134630130288,0.1,-2.611084809314332,-27.218581042549392,0.1,-29.940439146804334,-2.1082676187293039,-6.0499757033748963E-2,-2.611084809314332,-7.4928816035813126E-2,-2.1082676187293039,-6.0499757033748963E-2,-199.21586797140304,{"$f":"(SUMPRODUCT(BE166:BE$605,$I165:$I$604)+SUMPRODUCT(BF166:BF$605,$I166:$I$605)) / $I165","v":-160.85282334871877},null,-2.1082676187293039,-93.951239847765592,null,4108.3217348723547,3308.8797280403601,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C165, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.66971600978003953,null,3383.4005556047705,92.525434813811955,74.520827564410411,null,4200.847169686167]
[13.416666666666693,5,14,13.916666666666693,13,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C166, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58559816749834503,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E166,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.371},{"$f":"PAD_Res_Mort","v":0.15},0.42664999999999997,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E166, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A166)","v":22.773501315763465},0.3,29.605551710492506,{"$f":"VLOOKUP(C166,Others!$L$10:$M$61,2)","v":0},0,0,3.5554166666666666E-5,2.4671293092077087E-3,0,0.80540910414923161,2.8600325598658319E-5,1.9870130828241795E-3,0,0.80339349074080879,null,0,0,0,0,{"$f":"SUMPRODUCT(AE167:AE$605, $I166:$I$604) / $I166","v":0},null,-47000,{"$f":"IF(E166>Mat_Year,0,  -SUM($AD$5:AD166))","v":-9306},-0.26615463002111434,-93.389614892736432,-116.28347511875701,-93.655769522757552,-3805.3353711779746,{"$f":"SUMPRODUCT(AN167:AN$605, $I167:$I$605) / $I166","v":-3064.8517522878365},null,0,0,0,-2.3783126558274144,0.1,-2.6161439214101558,-27.271318453487684,0.1,-29.998450298836456,-2.1070661320684114,-6.0465278654240853E-2,-2.6161439214101558,-7.5073994498872018E-2,-2.1070661320684114,-6.0465278654240853E-2,-197.68065431349709,{"$f":"(SUMPRODUCT(BE167:BE$605,$I166:$I$604)+SUMPRODUCT(BF167:BF$605,$I167:$I$605)) / $I166","v":-159.21379869826762},null,-2.1070661320684114,-93.716234801411787,null,4013.0590901516966,3224.0655509861058,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C166, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.6680403724136057,null,3296.0585111219584,89.611082197676197,71.992960135852627,null,4102.6701723493725]
[13.500000000000027,6,14,14.000000000000027,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C167, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58365502500565491,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E167,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E167, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A167)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C167,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.80339349074080879,2.8990929212846298E-5,1.9379068971900084E-3,0,0.80142659291440599,null,0,0,0,0,{"$f":"SUMPRODUCT(AE168:AE$605, $I167:$I$604) / $I167","v":0},null,-47000,{"$f":"IF(E167>Mat_Year,0,  -SUM($AD$5:AD167))","v":-9306},-0.26978958725474766,-91.081624167930386,-113.70693789285004,-91.351413755185135,-3713.8762983273973,{"$f":"SUMPRODUCT(AN168:AN$605, $I168:$I$605) / $I167","v":-2983.7040434928012},null,0,0,0,-2.3829207598161579,0.1,-2.621212835797774,-27.324158045891942,0.1,-30.056573850481136,-2.1058653301261883,-5.9118209775628226E-2,-2.6212128357977744,-7.3585622060636E-2,-2.1058653301261883,-5.9118209775628226E-2,-196.13286762260853,{"$f":"(SUMPRODUCT(BE168:BE$605,$I167:$I$604)+SUMPRODUCT(BF168:BF$605,$I168:$I$605)) / $I167","v":-157.57186916833243},null,-2.1058653301261883,-91.410531964960768,null,3919.605289409993,3141.275912661135,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C167, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.66636892751165355,null,3210.8042943244523,86.755770619584467,69.528381663317305,null,4006.3610600295774]
[13.583333333333361,7,14,14.083333333333361,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C168, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.58171833028373399,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E168,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E168, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A168)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C168,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.80142659291440599,2.8919952541624372E-5,1.9331624414434985E-3,0,0.79946451052042089,null,0,0,0,0,{"$f":"SUMPRODUCT(AE169:AE$605, $I168:$I$604) / $I168","v":0},null,-47000,{"$f":"IF(E168>Mat_Year,0,  -SUM($AD$5:AD168))","v":-9306},-0.26912907835235639,-90.858634747844434,-113.70693789285005,-91.127763826196784,-3621.678951045044,{"$f":"SUMPRODUCT(AN169:AN$605, $I169:$I$605) / $I168","v":-2902.5098223658492},null,0,0,0,-2.3875377922451211,0.1,-2.6262915714696335,-27.377100017744048,0.1,-30.114810019518455,-2.1047799061227295,-5.9087738537503931E-2,-2.6262915714696335,-7.3728198015778373E-2,-2.1047799061227295,-5.9087738537503931E-2,-194.5600434358789,{"$f":"(SUMPRODUCT(BE169:BE$605,$I168:$I$604)+SUMPRODUCT(BF169:BF$605,$I169:$I$605)) / $I168","v":-155.92559272809527},null,-2.1047799061227295,-91.186851564734283,null,3825.6049828941382,3058.4354150939453,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C168, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.66470166458458735,null,3125.5610039809312,83.963187863448439,67.125588886985952,null,3909.5681707575868]
[13.666666666666694,8,14,14.166666666666694,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C169, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57978806193747201,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E169,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E169, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A169)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C169,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.79946451052042089,2.8849149638128926E-5,1.9284296012500178E-3,0,0.79750723176953275,null,0,0,0,0,{"$f":"SUMPRODUCT(AE170:AE$605, $I169:$I$604) / $I169","v":0},null,-47000,{"$f":"IF(E169>Mat_Year,0,  -SUM($AD$5:AD169))","v":-9306},-0.26847018653242777,-90.636191258750841,-113.70693789285005,-90.904661445283267,-3528.947626043423,{"$f":"SUMPRODUCT(AN170:AN$605, $I170:$I$605) / $I169","v":-2821.2683865070067},null,0,0,0,-2.3921637704136192,0.1,-2.6313801474549812,-27.430144567409496,0.1,-30.173159024150447,-2.1036950415782494,-5.9057283005138593E-2,-2.6313801474549812,-7.3871050219220552E-2,-2.1036950415782494,-5.9057283005138593E-2,-192.97286158216519,{"$f":"(SUMPRODUCT(BE170:BE$605,$I169:$I$604)+SUMPRODUCT(BF170:BF$605,$I170:$I$605)) / $I169","v":-154.27495432851063},null,-2.1036950415782494,-90.963718728288413,null,3731.0549952422311,2975.5433408355188,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C169, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.66303857316905668,null,3040.3281193734415,81.234095387669726,64.784778537922648,null,3812.2890906299008]
[13.750000000000028,9,14,14.250000000000028,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C170, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.5778641986427524,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E170,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E170, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A170)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C170,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.79750723176953275,2.8778520076935339E-5,1.9237083481719376E-3,0,0.79555474490128386,null,0,0,0,0,{"$f":"SUMPRODUCT(AE171:AE$605, $I170:$I$604) / $I170","v":0},null,-47000,{"$f":"IF(E170>Mat_Year,0,  -SUM($AD$5:AD170))","v":-9306},-0.26781290783596029,-90.414292364081064,-113.70693789285004,-90.682105271917024,-3435.6792306933758,{"$f":"SUMPRODUCT(AN171:AN$605, $I171:$I$605) / $I170","v":-2739.9790325183521},null,0,0,0,-2.396798711654486,0.1,-2.6364785828199349,-27.483291893638103,0.1,-30.231621083001915,-2.1026107362043871,-5.9026843170437014E-2,-2.6364785828199349,-7.4014179206207953E-2,-2.1026107362043871,-5.9026843170437014E-2,-191.37122873743803,{"$f":"(SUMPRODUCT(BE171:BE$605,$I170:$I$604)+SUMPRODUCT(BF171:BF$605,$I171:$I$605)) / $I170","v":-152.61993887072825},null,-2.1026107362043871,-90.741132115087467,null,3635.9521326819686,2892.5989713890826,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C170, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.6613796428278903,null,2955.1051198187433,78.569261047417612,62.506148429660698,null,3714.5213937293861]
[13.833333333333362,10,14,14.333333333333362,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C171, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57594671914621653,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E171,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E171, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A171)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C171,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.79555474490128386,2.8708063433660546E-5,1.918998653841251E-3,0,0.79360703818400891,null,0,0,0,0,{"$f":"SUMPRODUCT(AE172:AE$605, $I171:$I$604) / $I171","v":0},null,-47000,{"$f":"IF(E171>Mat_Year,0,  -SUM($AD$5:AD171))","v":-9306},-0.26715723831364502,-90.19293673053879,-113.70693789285004,-90.460093968852433,-3341.8706544542188,{"$f":"SUMPRODUCT(AN172:AN$605, $I172:$I$605) / $I171","v":-2658.6410559974124},null,0,0,0,-2.4014426333341392,0.1,-2.6415868966675533,-27.536542195564795,0.1,-30.290196415121276,-2.1015269897129296,-5.8996419025308153E-2,-2.6415868966675533,-7.4157585513022997E-2,-2.1015269897129296,-5.8996419025308153E-2,-189.7550510174618,{"$f":"(SUMPRODUCT(BE172:BE$605,$I171:$I$604)+SUMPRODUCT(BF172:BF$605,$I172:$I$605)) / $I171","v":-150.96053120592691},null,-2.1015269897129296,-90.519090387877739,null,3540.293182923986,2809.6015872033422,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C171, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.65972486315003098,null,2869.8914846651164,75.969459141559625,60.289897461774217,null,3616.2626420655456]
[13.916666666666696,11,14,14.416666666666696,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C172, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57403560226502914,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E172,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E172, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A172)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C172,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.79360703818400891,2.8637779284960465E-5,1.9143004899594028E-3,0,0.7916640999147645,null,0,0,0,0,{"$f":"SUMPRODUCT(AE173:AE$605, $I172:$I$604) / $I172","v":0},null,-47000,{"$f":"IF(E172>Mat_Year,0,  -SUM($AD$5:AD172))","v":-9306},-0.26650317402584212,-89.972123028091929,-113.70693789285004,-90.238626202117771,-3247.518768770005,{"$f":"SUMPRODUCT(AN173:AN$605, $I173:$I$605) / $I172","v":-2577.253751530543},null,0,0,0,-2.4060955528526438,0.1,-2.6467051081379083,-27.589895672710313,0.1,-30.348885239981346,-2.1004438018158123,-5.8966010561665158E-2,-2.6467051081379083,-7.4301269676987247E-2,-2.1004438018158123,-5.8966010561665158E-2,-188.12423397451226,{"$f":"(SUMPRODUCT(BE173:BE$605,$I172:$I$604)+SUMPRODUCT(BF173:BF$605,$I173:$I$605)) / $I172","v":-149.29671613514819},null,-2.1004438018158123,-90.297592212679433,null,3444.0749150545676,2726.5504676656933,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C172, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.65807422375047009,null,2784.6866932891644,73.435470459921575,58.136225623471091,null,3517.5103855144889]
[14.00000000000003,12,14,14.50000000000003,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C173, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.57213082688664429,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E173,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E173, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A173)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C173,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.7916640999147645,2.8567667208527467E-5,1.9096138282971192E-3,0,0.78972591841925888,null,0,0,0,0,{"$f":"SUMPRODUCT(AE174:AE$605, $I173:$I$604) / $I173","v":0},null,-47000,{"$f":"IF(E173>Mat_Year,0,  -SUM($AD$5:AD173))","v":-9306},-0.26585071104255659,-89.751849929964607,-113.70693789285005,-90.017700641007167,-3152.6204269651853,{"$f":"SUMPRODUCT(AN174:AN$605, $I174:$I$605) / $I173","v":-2495.8164126862939},null,0,0,0,-2.4107574876437785,0.1,-2.6518332364081565,-27.643352524981992,0.1,-30.407687777480195,-2.09936117222512,-5.8935617771425336E-2,-2.6518332364081565,-7.4445232236463307E-2,-2.09936117222512,-5.8935617771425336E-2,-186.47868259407463,{"$f":"(SUMPRODUCT(BE174:BE$605,$I173:$I$604)+SUMPRODUCT(BF174:BF$605,$I174:$I$605)) / $I173","v":-147.62847840912914},null,-2.09936117222512,-90.076636258778592,null,3347.2940794277465,2643.4448910954247,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C173, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.65642771427018254,null,2699.4902250926211,70.96808233086557,56.045333997196394,null,3418.2621617586119]
[14.083333333333364,1,15,14.583333333333364,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C174, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.57023237196857191,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E174,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E174, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A174)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C174,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.78972591841925888,2.8497726783087822E-5,1.9049386406942384E-3,0,0.78779248205178154,null,0,0,0,0,{"$f":"SUMPRODUCT(AE175:AE$605, $I174:$I$604) / $I174","v":0},null,-47000,{"$f":"IF(E174>Mat_Year,0,  -SUM($AD$5:AD174))","v":-9306},-0.26519984544341529,-89.532116112629211,-113.70693789285005,-89.79731595807263,-3057.1724641396654,{"$f":"SUMPRODUCT(AN175:AN$605, $I175:$I$605) / $I174","v":-2414.3283320087662},null,0,0,0,-2.4154284551751015,0.1,-2.6569713006926117,-27.696912952674495,0.1,-30.466604247941948,-2.0982791006530856,-5.8905240646510162E-2,-2.6569713006926117,-7.458947373085692E-2,-2.0982791006530856,-5.8905240646510162E-2,-184.81830129152249,{"$f":"(SUMPRODUCT(BE175:BE$605,$I174:$I$604)+SUMPRODUCT(BF175:BF$605,$I175:$I$605)) / $I174","v":-145.9558027281349},null,-2.0982791006530856,-89.85622119871914,null,3249.9474075567723,2560.2841347369026,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C174, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.65478532437606141,null,2614.3015594991539,68.568088669194367,54.017424762251267,null,3318.5154962259667]
[14.166666666666698,2,15,14.666666666666698,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C175, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5683402165381457,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E175,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E175, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A175)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C175,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.78779248205178154,2.8427957588399184E-5,1.9002748990595416E-3,0,0.78586377919513362,null,0,0,0,0,{"$f":"SUMPRODUCT(AE176:AE$605, $I175:$I$604) / $I175","v":0},null,-47000,{"$f":"IF(E175>Mat_Year,0,  -SUM($AD$5:AD175))","v":-9306},-0.26455057331764281,-89.31292025579846,-113.70693789285005,-89.577470829116109,-2961.1716970632588,{"$f":"SUMPRODUCT(AN176:AN$605, $I176:$I$605) / $I175","v":-2332.7888010109509},null,0,0,0,-2.4201084729480149,0.1,-2.6621193202428164,-27.750577156470566,0.1,-30.525634872117624,-2.09719758681209,-5.8874879178845263E-2,-2.6621193202428168,-7.4733994700618908E-2,-2.09719758681209,-5.8874879178845263E-2,-183.14299390877764,{"$f":"(SUMPRODUCT(BE176:BE$605,$I175:$I$604)+SUMPRODUCT(BF176:BF$605,$I176:$I$605)) / $I175","v":-144.27867374179024},null,-2.09719758681209,-89.636345708294954,null,3152.0316120049547,2477.0674747527428,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C175, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.65314704376085353,null,2529.12017595117,66.236290024383891,52.052701198427258,null,3218.2679020293385]
[14.250000000000032,3,15,14.750000000000032,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C176, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5664543396922912,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E176,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E176, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A176)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C176,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.78586377919513362,2.8358359205248068E-5,1.8956225753705837E-3,0,0.78393979826055782,null,0,0,0,0,{"$f":"SUMPRODUCT(AE177:AE$605, $I176:$I$604) / $I176","v":0},null,-47000,{"$f":"IF(E176>Mat_Year,0,  -SUM($AD$5:AD176))","v":-9306},-0.2639028907640385,-89.094261042417429,-113.70693789285004,-89.358163933181473,-2864.6149240695217,{"$f":"SUMPRODUCT(AN177:AN$605, $I177:$I$605) / $I176","v":-2251.1971101680551},null,0,0,0,-2.4247975584978305,0.1,-2.6672773143476136,-27.804345337441784,0.1,-30.584779871185965,-2.0961166304146621,-5.8844533360360461E-2,-2.6672773143476136,-7.4878795687247326E-2,-2.0961166304146621,-5.8844533360360461E-2,-181.45266371095019,{"$f":"(SUMPRODUCT(BE177:BE$605,$I176:$I$604)+SUMPRODUCT(BF177:BF$605,$I177:$I$605)) / $I176","v":-142.59707604891099},null,-2.0961166304146621,-89.41700846654183,null,3053.5433862758709,2393.7941862169669,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C176, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.65151286214309456,null,2443.9455539066212,63.973493629144102,50.151367689654307,null,3117.5168799050152]
[14.333333333333366,4,15,14.833333333333366,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C177, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56457472059729474,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E177,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E177, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A177)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C177,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.78393979826055782,2.82889312154473E-5,1.8909816416735252E-3,0,0.78202052768766883,null,0,0,0,0,{"$f":"SUMPRODUCT(AE178:AE$605, $I177:$I$604) / $I177","v":0},null,-47000,{"$f":"IF(E177>Mat_Year,0,  -SUM($AD$5:AD177))","v":-9306},-0.26325679389095258,-88.876137158655681,-113.70693789285002,-89.139393952546627,-2767.4989249489736,{"$f":"SUMPRODUCT(AN178:AN$605, $I178:$I$605) / $I177","v":-2169.552548910809},null,0,0,0,-2.4294957293938353,0.1,-2.6724453023332191,-27.858217697049309,0.1,-30.644039466754244,-2.0950362311734794,-5.8814203182989695E-2,-2.6724453023332191,-7.5023877233289335E-2,-2.0950362311734794,-5.8814203182989695E-2,-179.74721338295964,{"$f":"(SUMPRODUCT(BE178:BE$605,$I177:$I$604)+SUMPRODUCT(BF178:BF$605,$I178:$I$605)) / $I177","v":-140.91099419733482},null,-2.0950362311734794,-89.198208155729617,null,2954.4794047029418,2310.4635431081442,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C177, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64988276926704436,null,2358.7771728358071,61.780513448310408,48.313629727662828,null,3016.2599181512524]
[14.4166666666667,5,15,14.9166666666667,14,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C178, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56270133848857362,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E178,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.377},{"$f":"PAD_Res_Mort","v":0.15},0.43354999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E178, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A178)","v":22.266417038050125},0.3,28.946342149465163,{"$f":"VLOOKUP(C178,Others!$L$10:$M$61,2)","v":0},0,0,3.6129166666666666E-5,2.4121951791220967E-3,0,0.78202052768766883,2.8219673201833555E-5,1.8863520700829639E-3,0,0.78010595594438403,null,0,0,0,0,{"$f":"SUMPRODUCT(AE179:AE$605, $I178:$I$604) / $I178","v":0},null,-47000,{"$f":"IF(E178>Mat_Year,0,  -SUM($AD$5:AD178))","v":-9306},-0.26261227881626303,-88.658547293899304,-113.70693789285004,-88.921159572715567,-2669.8204608417068,{"$f":"SUMPRODUCT(AN179:AN$605, $I179:$I$605) / $I178","v":-2087.8544056187666},null,0,0,0,-2.4342030032393596,0.1,-2.6776233035632959,-27.912194437144652,0.1,-30.70341388085912,-2.0939563888013679,-5.8783888638671095E-2,-2.6776233035632964,-7.5169239882343336E-2,-2.0939563888013679,-5.8783888638671095E-2,-178.02654502613558,{"$f":"(SUMPRODUCT(BE179:BE$605,$I178:$I$604)+SUMPRODUCT(BF179:BF$605,$I179:$I$605)) / $I178","v":-139.22041268375108},null,-2.0939563888013679,-88.979943461354239,null,2854.8363223383631,2227.0748183025185,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C178, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64825675490262291,null,2273.6145122181824,59.658170228073381,46.539693915663975,null,2914.4944925664363]
[14.500000000000034,6,15,15.000000000000034,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C179, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.56083417267044655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E179,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E179, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A179)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C179,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.78010595594438403,2.8748700772293824E-5,1.840746286950942E-3,0,0.77823646095666077,null,0,0,0,0,{"$f":"SUMPRODUCT(AE180:AE$605, $I179:$I$604) / $I179","v":0},null,-47000,{"$f":"IF(E179>Mat_Year,0,  -SUM($AD$5:AD179))","v":-9306},-0.26753540938696635,-86.515075486694272,-111.24464598020352,-86.782610896081238,-2574.0385660420138,{"$f":"SUMPRODUCT(AN180:AN$605, $I180:$I$605) / $I179","v":-2008.0228161999166},null,0,0,0,-2.4389193976718384,0.1,-2.6828113374390226,-27.966275759970408,0.1,-30.762903335967451,-2.0928771030113,-5.7511093594405559E-2,-2.6828113374390226,-7.3722156786745111E-2,-2.0928771030113,-5.7511093594405559E-2,-176.29215288219166,{"$f":"(SUMPRODUCT(BE180:BE$605,$I179:$I$604)+SUMPRODUCT(BF180:BF$605,$I180:$I$605)) / $I179","v":-137.52655844965562},null,-2.0928771030113,-86.840121989675637,null,2756.9376176645833,2145.5493746495727,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C179, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64663480884534608,null,2190.3791426216139,57.604301804278748,44.829767972041282,null,2814.541919468862]
[14.583333333333368,7,15,15.083333333333368,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C180, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55897320251590499,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E180,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E180, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A180)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C180,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.77823646095666077,2.8679805577240099E-5,1.8363350067512427E-3,0,0.77637144614433229,null,0,0,0,0,{"$f":"SUMPRODUCT(AE181:AE$605, $I180:$I$604) / $I180","v":0},null,-47000,{"$f":"IF(E180>Mat_Year,0,  -SUM($AD$5:AD180))","v":-9306},-0.26689427070179633,-86.307745317308402,-111.24464598020352,-86.5746395880102,-2477.5675701042974,{"$f":"SUMPRODUCT(AN181:AN$605, $I181:$I$605) / $I180","v":-1928.1334175389618},null,0,0,0,-2.4436449303628818,0.1,-2.68800942339917,-28.020461868161043,0.1,-30.822508054977149,-2.0919069406843245,-5.7484434075646358E-2,-2.68800942339917,-7.3864997284993059E-2,-2.0919069406843245,-5.7484434075646358E-2,-174.53315514160627,{"$f":"(SUMPRODUCT(BE181:BE$605,$I180:$I$604)+SUMPRODUCT(BF181:BF$605,$I181:$I$605)) / $I180","v":-135.82806497700349},null,-2.0919069406843245,-86.632124022085847,null,2658.4716539565552,2063.9614825159656,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C180, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64501692091626117,null,2107.1439653449602,55.620905487251378,43.18248282899458,null,2714.0925594438067]
[14.666666666666702,8,15,15.166666666666702,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C181, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5571184074663853,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E181,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E181, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A181)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C181,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.77637144614433229,2.8611075486965865E-5,1.8319342980209188E-3,0,0.77451090077082441,null,0,0,0,0,{"$f":"SUMPRODUCT(AE182:AE$605, $I181:$I$604) / $I181","v":0},null,-47000,{"$f":"IF(E181>Mat_Year,0,  -SUM($AD$5:AD181))","v":-9306},-0.26625466848170432,-86.100912006983179,-111.24464598020352,-86.367166675464887,-2380.5428805459651,{"$f":"SUMPRODUCT(AN182:AN$605, $I182:$I$605) / $I181","v":-1848.1855187780652},null,0,0,0,-2.4483796190183398,0.1,-2.6932175809201739,-28.074752964743624,0.1,-30.882228261217989,-2.0909372280803358,-5.7457786915023575E-2,-2.6932175809201739,-7.4008114544106787E-2,-2.0909372280803358,-5.7457786915023575E-2,-172.75869304964789,{"$f":"(SUMPRODUCT(BE182:BE$605,$I181:$I$604)+SUMPRODUCT(BF182:BF$605,$I182:$I$605)) / $I181","v":-134.12491635695994},null,-2.0909372280803358,-86.42462446237991,null,2559.4351650340245,1982.310435135026,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C181, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64340308096188359,null,2023.9084820118803,53.708794589532978,41.598046876854369,null,2613.1439596235573]
[14.750000000000036,9,15,15.250000000000036,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C182, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55526976703154163,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E182,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E182, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A182)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C182,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.77451090077082441,2.8542510105803635E-5,1.8275441354258359E-3,0,0.7726548141252928,null,0,0,0,0,{"$f":"SUMPRODUCT(AE183:AE$605, $I182:$I$604) / $I182","v":0},null,-47000,{"$f":"IF(E182>Mat_Year,0,  -SUM($AD$5:AD182))","v":-9306},-0.2656165990446086,-85.894574365014279,-111.2446459802035,-86.160190964058884,-2282.9613194520143,{"$f":"SUMPRODUCT(AN183:AN$605, $I183:$I$605) / $I182","v":-1768.1784279537294},null,0,0,0,-2.4531234813783676,0.1,-2.6984358295162045,-28.12914925313861,0.1,-30.942064178452473,-2.0899679649908625,-5.7431152106808554E-2,-2.6984358295162045,-7.4151509100324808E-2,-2.0899679649908625,-5.7431152106808554E-2,-170.96866744696993,{"$f":"(SUMPRODUCT(BE183:BE$605,$I182:$I$604)+SUMPRODUCT(BF183:BF$605,$I183:$I$605)) / $I182","v":-132.4170966279402},null,-2.0899679649908625,-86.2176221161657,null,2459.8248659503879,1900.5955245816701,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C182, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64179327885413284,null,1940.6721941905625,51.8687891102606,40.076669608892416,null,2511.6936550606483]
[14.833333333333369,10,15,15.333333333333369,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C183, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5534272607890196,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E183,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E183, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A183)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C183,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.7726548141252928,2.8474109039034128E-5,1.8231644936925722E-3,0,0.77080317552256117,null,0,0,0,0,{"$f":"SUMPRODUCT(AE184:AE$605, $I183:$I$604) / $I183","v":0},null,-47000,{"$f":"IF(E183>Mat_Year,0,  -SUM($AD$5:AD183))","v":-9306},-0.26498005871725161,-85.688731203550901,-111.24464598020353,-85.953711262268158,-2184.8196906678504,{"$f":"SUMPRODUCT(AN184:AN$605, $I184:$I$605) / $I183","v":-1688.1114519902478},null,0,0,0,-2.4578765352174923,0.1,-2.7036641887392419,-28.183650937160571,0.1,-31.002016030876632,-2.0889991512075294,-5.7404529645275273E-2,-2.7036641887392419,-7.4295181490924636E-2,-2.0889991512075294,-5.7404529645275273E-2,-169.16297858494809,{"$f":"(SUMPRODUCT(BE184:BE$605,$I183:$I$604)+SUMPRODUCT(BF184:BF$605,$I184:$I$605)) / $I183","v":-130.70458977543396},null,-2.0889991512075294,-86.01111579191344,null,2359.6374528849433,1818.8160417656823,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C183, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.64018750449026884,null,1857.4346033907239,50.101715783488281,38.618561625041593,null,2409.7391686684314]
[14.916666666666703,11,15,15.416666666666703,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C184, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.55159086838423077,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E184,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E184, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A184)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C184,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.77080317552256117,2.8405871892884005E-5,1.8187953476082725E-3,0,0.76895597430306006,null,0,0,0,0,{"$f":"SUMPRODUCT(AE185:AE$605, $I184:$I$604) / $I184","v":0},null,-47000,{"$f":"IF(E184>Mat_Year,0,  -SUM($AD$5:AD184))","v":-9306},-0.26434504383517854,-85.48338133758881,-111.24464598020352,-85.747726381423988,-2086.1147796946066,{"$f":"SUMPRODUCT(AN185:AN$605, $I185:$I$605) / $I184","v":-1607.9838966931509},null,0,0,0,-2.4626387983446816,0.1,-2.7089026781791499,-28.238258221019013,0.1,-31.062084043120915,-2.0880307865220593,-5.7377919524700373E-2,-2.7089026781791499,-7.4439132254224785E-2,-2.0880307865220593,-5.7377919524700373E-2,-167.34152612225938,{"$f":"(SUMPRODUCT(BE185:BE$605,$I184:$I$604)+SUMPRODUCT(BF185:BF$605,$I185:$I$605)) / $I184","v":-128.98737973182915},null,-2.0880307865220593,-85.805104300948685,null,2258.8696030345263,1736.9712764249807,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C184, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.63858574779282895,null,1774.1952110606078,48.408408126830444,37.223934635627074,null,2307.278011161357]
[15.000000000000037,12,15,15.500000000000037,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C185, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54976056953012742,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E185,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E185, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A185)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C185,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.76895597430306006,2.8337798274523578E-5,1.8144366720205037E-3,0,0.76711319983276505,null,0,0,0,0,{"$f":"SUMPRODUCT(AE186:AE$605, $I185:$I$604) / $I185","v":0},null,-47000,{"$f":"IF(E185>Mat_Year,0,  -SUM($AD$5:AD185))","v":-9306},-0.26371155074271641,-85.278523584963679,-111.24464598020352,-85.542235135706392,-1986.8433535838542,{"$f":"SUMPRODUCT(AN186:AN$605, $I186:$I$605) / $I185","v":-1527.7950667426319},null,0,0,0,-2.4674102886034079,0.1,-2.7141513174637488,-28.292971309319075,0.1,-31.122268440250984,-2.0870628707262711,-5.7351321739363151E-2,-2.7141513174637488,-7.4583361929586769E-2,-2.0870628707262711,-5.7351321739363151E-2,-165.50420912144071,{"$f":"(SUMPRODUCT(BE186:BE$605,$I185:$I$604)+SUMPRODUCT(BF186:BF$605,$I186:$I$605)) / $I185","v":-127.26545037623484},null,-2.0870628707262711,-85.599586457445753,null,2157.5179745045189,1655.0605171188674,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C185, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.63698799870956424,null,1690.9535185839811,46.789706490435258,35.893001465113684,null,2204.3076809949539]
[15.083333333333371,1,16,15.583333333333371,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C186, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54793634400697888,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E186,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E186, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A186)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C186,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.76711319983276505,2.8269887792064564E-5,1.8100884418371088E-3,0,0.76527484150313585,null,0,0,0,0,{"$f":"SUMPRODUCT(AE187:AE$605, $I186:$I$604) / $I186","v":0},null,-47000,{"$f":"IF(E186>Mat_Year,0,  -SUM($AD$5:AD186))","v":-9306},-0.26307957579295282,-85.074156766344117,-111.24464598020353,-85.337236342137075,-1887.0021608317129,{"$f":"SUMPRODUCT(AN187:AN$605, $I187:$I$605) / $I186","v":-1447.5442656869573},null,0,0,0,-2.4721910238717171,0.1,-2.719410126258889,-28.347790407062352,0.1,-31.182569447768589,-2.08609540361208,-5.7324736283545556E-2,-2.719410126258889,-7.472787105741717E-2,-2.08609540361208,-5.7324736283545556E-2,-163.65092604542863,{"$f":"(SUMPRODUCT(BE187:BE$605,$I186:$I$604)+SUMPRODUCT(BF187:BF$605,$I187:$I$605)) / $I186","v":-125.53878553430395},null,-2.08609540361208,-85.394561078420622,null,2055.5792061992356,1573.0830512212619,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C186, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.63539424721337678,null,1607.7090272771297,45.24645810628796,34.625976055867795,null,2100.8256643055238]
[15.166666666666705,2,16,15.666666666666705,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C187, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54611817166214782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E187,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E187, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A187)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C187,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.76527484150313585,2.8202140054557824E-5,1.8057506320260637E-3,0,0.7634408887310552,null,0,0,0,0,{"$f":"SUMPRODUCT(AE188:AE$605, $I187:$I$604) / $I187","v":0},null,-47000,{"$f":"IF(E187>Mat_Year,0,  -SUM($AD$5:AD187))","v":-9306},-0.26244911534771509,-84.870279705224988,-111.24464598020352,-85.132728820572709,-1786.587931272353,{"$f":"SUMPRODUCT(AN188:AN$605, $I188:$I$605) / $I187","v":-1367.2307959358652},null,0,0,0,-2.4769810220622936,0.1,-2.7246791242685231,-28.402715719647631,0.1,-31.242987291612398,-2.085128384971497,-5.7298163151532182E-2,-2.7246791242685231,-7.4872660179169617E-2,-2.085128384971497,-5.7298163151532182E-2,-161.78157475407835,{"$f":"(SUMPRODUCT(BE188:BE$605,$I187:$I$604)+SUMPRODUCT(BF188:BF$605,$I188:$I$605)) / $I187","v":-123.80736897805504},null,-2.085128384971497,-85.190026983724238,null,1953.0499177116822,1491.0381649139208,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C187, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.63380448330225647,null,1524.4612383858557,43.779517137847705,33.423073471934913,null,1996.8294348495299]
[15.250000000000039,3,16,15.750000000000039,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C188, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54430603240986786,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E188,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E188, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A188)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C188,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.7634408887310552,2.8134554671991123E-5,1.8014232176153328E-3,0,0.76161133095876787,null,0,0,0,0,{"$f":"SUMPRODUCT(AE189:AE$605, $I188:$I$604) / $I188","v":0},null,-47000,{"$f":"IF(E188>Mat_Year,0,  -SUM($AD$5:AD188))","v":-9306},-0.26182016577754941,-84.666891227920644,-111.24464598020353,-84.928711393698194,-1685.5973759708813,{"$f":"SUMPRODUCT(AN189:AN$605, $I189:$I$605) / $I188","v":-1286.8539587539442},null,0,0,0,-2.4817803011225297,0.1,-2.729958331234783,-28.457747452871672,0.1,-31.303522198158841,-2.084161814596631,-5.7271602337610278E-2,-2.729958331234783,-7.501772983734685E-2,-2.084161814596631,-5.7271602337610278E-2,-159.89605250066319,{"$f":"(SUMPRODUCT(BE189:BE$605,$I188:$I$604)+SUMPRODUCT(BF189:BF$605,$I189:$I$605)) / $I188","v":-122.07118442569376},null,-2.084161814596631,-84.985982996035801,null,1849.9267092126747,1408.9251431796388,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C188, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.6322186969992184,null,1441.2096530824706,42.389744730018514,32.284509902831815,null,1892.3164539426932]
[15.333333333333373,4,16,15.833333333333373,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C189, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54249990623102151,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E189,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E189, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A189)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C189,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.76161133095876787,2.8067131255286859E-5,1.7971061736927244E-3,0,0.75978615765381985,null,0,0,0,0,{"$f":"SUMPRODUCT(AE190:AE$605, $I189:$I$604) / $I189","v":0},null,-47000,{"$f":"IF(E189>Mat_Year,0,  -SUM($AD$5:AD189))","v":-9306},-0.26119272346169953,-84.463990163558051,-111.24464598020353,-84.725182887019756,-1584.0271871156231,{"$f":"SUMPRODUCT(AN190:AN$605, $I190:$I$605) / $I189","v":-1206.4130542540029},null,0,0,0,-2.4865888790345911,0.1,-2.7352477669380506,-28.512885812929973,0.1,-31.364174394222974,-2.0831956922796864,-5.7245053836069738E-2,-2.7352477669380506,-7.5163080575502722E-2,-2.0831956922796864,-5.7245053836069738E-2,-157.99425592835348,{"$f":"(SUMPRODUCT(BE190:BE$605,$I189:$I$604)+SUMPRODUCT(BF190:BF$605,$I190:$I$605)) / $I189","v":-120.33021554143349},null,-2.0831956922796864,-84.782427940855825,null,1746.2061613393314,1326.7432697954368,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C189, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.63063687835224014,null,1357.953772462791,41.078009059457678,31.210502667354149,null,1787.284170398789]
[15.416666666666707,5,16,15.916666666666707,15,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C190, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.54069977317291917,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E190,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.38499999999999995},{"$f":"PAD_Res_Mort","v":0.15},0.44274999999999992,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E190, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A190)","v":21.7814227944273},0.3,28.315849632755491,{"$f":"VLOOKUP(C190,Others!$L$10:$M$61,2)","v":0},0,0,3.6895833333333327E-5,2.3596541360629574E-3,0,0.75978615765381985,2.7999869416299863E-5,1.7927994754057489E-3,0,0.75796535830899781,null,0,0,0,0,{"$f":"SUMPRODUCT(AE191:AE$605, $I190:$I$604) / $I190","v":0},null,-47000,{"$f":"IF(E190>Mat_Year,0,  -SUM($AD$5:AD190))","v":-9306},-0.26056678478808654,-84.261575344070195,-111.2446459802035,-84.522142128858277,-1481.8740379097728,{"$f":"SUMPRODUCT(AN191:AN$605, $I191:$I$605) / $I190","v":-1125.9073813904172},null,0,0,0,-2.491406773815485,0.1,-2.7405474511970338,-28.568131006417559,0.1,-31.424944107059318,-2.0822300178129636,-5.7218517641203108E-2,-2.7405474511970338,-7.5308712938244246E-2,-2.0822300178129636,-5.7218517641203108E-2,-156.07608106667564,{"$f":"(SUMPRODUCT(BE191:BE$605,$I190:$I$604)+SUMPRODUCT(BF191:BF$605,$I191:$I$605)) / $I190","v":-118.58444593531559},null,-2.0822300178129636,-84.579360646499481,null,1641.8848350829171,1244.4918273257331,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C190, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62905901743419934,null,1274.693097543131,39.845185385221562,30.201270217397905,null,1681.7300204681387]
[15.500000000000041,6,16,16.000000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C191, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5389056133490786,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E191,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E191, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A191)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C191,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75796535830899781,2.8465822405515747E-5,4.4770525285497362E-4,0,0.75748918723373737,null,0,0,0,0,{"$f":"SUMPRODUCT(AE192:AE$605, $I191:$I$604) / $I191","v":0},null,-47000,{"$f":"IF(E191>Mat_Year,0,  -SUM($AD$5:AD191))","v":-9306},-0.26490294330572955,-21.042146884183762,-28.110849122478363,-21.30704982748949,-1462.2683793201577,{"$f":"SUMPRODUCT(AN192:AN$605, $I192:$I$605) / $I191","v":-1108.3487760753208},null,0,0,0,-2.4962340035171269,0.1,-2.7458574038688397,-28.623483240329715,0.1,-31.485831564362691,-2.0812647909888597,-1.4992642271473238E-2,-2.7458574038688401,-1.9780115419682841E-2,-2.0812647909888597,-1.4992642271473238E-2,-154.19709784000196,{"$f":"(SUMPRODUCT(BE192:BE$605,$I191:$I$604)+SUMPRODUCT(BF192:BF$605,$I192:$I$605)) / $I191","v":-116.87605851450468},null,-2.0812647909888597,-21.322042469760962,null,1617.4816158950136,1225.2248345898261,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C191, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62748510434281146,null,1254.4818667316247,38.623696067057942,29.257032141798618,null,1656.1053119620715]
[15.583333333333375,7,16,16.083333333333375,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C192, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53711740693900512,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E192,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E192, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A192)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C192,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75748918723373737,2.8447939528528799E-5,4.4742399423369929E-4,0,0.75701331529997518,null,0,0,0,0,{"$f":"SUMPRODUCT(AE193:AE$605, $I192:$I$604) / $I192","v":0},null,-47000,{"$f":"IF(E192>Mat_Year,0,  -SUM($AD$5:AD192))","v":-9306},-0.26473652525248897,-21.028927728983867,-28.110849122478363,-21.293664254236354,-1439.9480777530719,{"$f":"SUMPRODUCT(AN193:AN$605, $I193:$I$605) / $I192","v":-1090.7450990759569},null,0,0,0,-2.5010705862264104,0.1,-2.7511776448490517,-28.678942722062835,0.1,-31.546836994269121,-2.0839873181323361,-1.5012254324544642E-2,-2.7511776448490517,-1.9818440418097126E-2,-2.0839873181323361,-1.5012254324544642E-2,-152.02755914690172,{"$f":"(SUMPRODUCT(BE193:BE$605,$I192:$I$604)+SUMPRODUCT(BF193:BF$605,$I193:$I$605)) / $I192","v":-115.15923221531553},null,-2.0839873181323361,-21.3086765085609,null,1592.976380888914,1205.9043312912729,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C192, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62591512920056758,null,1234.2305769461525,37.418424593568723,28.326245654879585,null,1630.3948054824828]
[15.666666666666709,8,16,16.166666666666707,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C193, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53533513418797285,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E193,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E193, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A193)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C193,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75701331529997518,2.8430067885971859E-5,4.47142912305487E-4,0,0.75653774231978377,null,0,0,0,0,{"$f":"SUMPRODUCT(AE194:AE$605, $I193:$I$604) / $I193","v":0},null,-47000,{"$f":"IF(E193>Mat_Year,0,  -SUM($AD$5:AD193))","v":-9306},-0.26457021174685413,-21.015716878357889,-28.110849122478363,-21.280287090104743,-1417.5393883294864,{"$f":"SUMPRODUCT(AN194:AN$605, $I194:$I$605) / $I193","v":-1073.0961919276035},null,0,0,0,-2.5059165400652712,0.1,-2.7565081940717984,-28.734509659415107,0.1,-31.607960625356618,-2.0867134066458393,-1.5031892032375135E-2,-2.7565081940717979,-1.9856839673181411E-2,-2.0867134066458393,-1.5031892032375135E-2,-149.84404243755097,{"$f":"(SUMPRODUCT(BE194:BE$605,$I193:$I$604)+SUMPRODUCT(BF194:BF$605,$I194:$I$605)) / $I193","v":-113.43393534360064},null,-2.0867134066458393,-21.295318982137118,null,1568.3687156610702,1186.5301272712049,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C193, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62434908215467244,null,1213.9391157022085,36.229505678010085,27.408988431003536,null,1604.5982213390803]
[15.750000000000043,9,16,16.250000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C194, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53355877540680652,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E194,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E194, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A194)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C194,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75653774231978377,2.8412207470787195E-5,4.4686200695933428E-4,0,0.7560624681053536,null,0,0,0,0,{"$f":"SUMPRODUCT(AE195:AE$605, $I194:$I$604) / $I194","v":0},null,-47000,{"$f":"IF(E194>Mat_Year,0,  -SUM($AD$5:AD194))","v":-9306},-0.26440400272314563,-21.002514327088711,-28.110849122478367,-21.266918329811858,-1395.0419610356191,{"$f":"SUMPRODUCT(AN195:AN$605, $I195:$I$605) / $I194","v":-1055.401895643251},null,0,0,0,-2.5107718831907597,0.1,-2.7618490715098361,-28.790184260587374,0.1,-31.669202686646113,-2.0894430611880423,-1.5051555428524023E-2,-2.7618490715098361,-1.9895313328811854E-2,-2.0894430611880423,-1.5051555428524023E-2,-147.64648192234091,{"$f":"(SUMPRODUCT(BE195:BE$605,$I194:$I$604)+SUMPRODUCT(BF195:BF$605,$I195:$I$605)) / $I194","v":-111.70013609498656},null,-2.0894430611880423,-21.281969885240382,null,1543.6582041467091,1167.1020317382386,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C194, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62278695337698264,null,1193.6073702337219,35.057074796880329,26.505338495483329,null,1578.7152789435895]
[15.833333333333377,10,16,16.333333333333378,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C195, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53178831097166357,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E195,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E195, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A195)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C195,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.7560624681053536,2.8394358275921517E-5,4.4658127808430806E-4,0,0.75558749246899337,null,0,0,0,0,{"$f":"SUMPRODUCT(AE196:AE$605, $I195:$I$604) / $I195","v":0},null,-47000,{"$f":"IF(E195>Mat_Year,0,  -SUM($AD$5:AD195))","v":-9306},-0.26423789811572562,-20.989320069962478,-28.110849122478363,-21.253557968078205,-1372.4554444716425,{"$f":"SUMPRODUCT(AN196:AN$605, $I196:$I$605) / $I195","v":-1037.66205071186},null,0,0,0,-2.5156366337951037,0.1,-2.7672002971746141,-28.845966734183854,0.1,-31.730563407602244,-2.0921762864237068,-1.5071244546594491E-2,-2.7672002971746141,-1.9933861529143365E-2,-2.0921762864237068,-1.5071244546594491E-2,-145.4348115309152,{"$f":"(SUMPRODUCT(BE196:BE$605,$I195:$I$604)+SUMPRODUCT(BF196:BF$605,$I196:$I$605)) / $I195","v":-109.95780255450069},null,-2.0921762864237068,-21.268629212624798,null,1518.8444286132162,1147.6198532663611,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C195, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.62122873306394477,null,1173.2352274923421,33.901268193679307,25.615374225980986,null,1552.7456968068955]
[15.91666666666671,11,16,16.41666666666671,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C196, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.53002372132381792,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E196,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E196, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A196)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C196,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75558749246899337,2.8376520294325972E-5,4.4630072556954532E-4,0,0.75511281522312945,null,0,0,0,0,{"$f":"SUMPRODUCT(AE197:AE$605, $I196:$I$604) / $I196","v":0},null,-47000,{"$f":"IF(E196>Mat_Year,0,  -SUM($AD$5:AD196))","v":-9306},-0.26407189785899748,-20.976134101768629,-28.11084912247836,-21.240205999627626,-1349.7794858461909,{"$f":"SUMPRODUCT(AN197:AN$605, $I197:$I$605) / $I196","v":-1019.8764970966106},null,0,0,0,-2.5205108101057823,0.1,-2.7725618911163608,-28.901857289212963,0.1,-31.792043018134262,-2.0949130870237012,-1.5090959420233689E-2,-2.7725618911163608,-1.9972484418610156E-2,-2.0949130870237012,-1.5090959420233689E-2,-143.208964911019,{"$f":"(SUMPRODUCT(BE197:BE$605,$I196:$I$604)+SUMPRODUCT(BF197:BF$605,$I197:$I$605)) / $I196","v":-108.20690269619691},null,-2.0949130870237012,-21.255296959047861,null,1493.9269696534932,1128.083399792808,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C196, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.61967441143653412,null,1152.8225741467204,32.762222882685663,24.739174353912404,null,1526.6891925361788]
[16.000000000000043,12,16,16.500000000000043,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C197, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52826498696944346,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E197,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E197, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A197)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C197,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75511281522312945,2.8358693518956122E-5,4.460203493042525E-4,0,0.75463843618030624,null,0,0,0,0,{"$f":"SUMPRODUCT(AE198:AE$605, $I197:$I$604) / $I197","v":0},null,-47000,{"$f":"IF(E197>Mat_Year,0,  -SUM($AD$5:AD197))","v":-9306},-0.26390600188740565,-20.962956417299868,-28.110849122478363,-21.226862419187274,-1327.0137309708575,{"$f":"SUMPRODUCT(AN198:AN$605, $I198:$I$605) / $I197","v":-1002.0450742331527},null,0,0,0,-2.5253944303855889,0.1,-2.7779338734241481,-28.957856135088083,0.1,-31.853641748596893,-2.0976534676650012,-1.511070008313279E-2,-2.7779338734241481,-2.001118214192631E-2,-2.0976534676650012,-1.511070008313279E-2,-140.96887542734368,{"$f":"(SUMPRODUCT(BE198:BE$605,$I197:$I$604)+SUMPRODUCT(BF198:BF$605,$I198:$I$605)) / $I197","v":-106.44740438278012},null,-2.0976534676650012,-21.241973119270408,null,1468.9054061792851,1108.4924786159334,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C197, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.6181239787401932,null,1132.3692965817909,31.640076652751652,23.876817965857526,null,1500.5454828320369]
[{"$f":"A197+1/12","v":16.083333333333375},1,17,16.583333333333375,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C198, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5265120884793989,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E198,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E198, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A198)","v":5.4524147493872981},{"$f":"PAD_Res_Incid","v":0.3},7.088139174203488,{"$f":"VLOOKUP(C198,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Res_Laspe","v":0},0,3.756666666666666E-5,5.9067826451695735E-4,0,{"$f":"IF(E198>Mat_Year, 0, AA197)","v":0.75463843618030624},2.8340877942771969E-5,4.4574014917770575E-4,0,0.75416435515318581,null,{"$f":"IF(C198>Prem_Term,0,Ann_Prem)","v":0},0,0,0,{"$f":"SUMPRODUCT(AE199:AE$605, $I198:$I$604) / $I198","v":0},null,{"$f":"IF(E198>Mat_Year,0, -Sum_Assured)","v":-47000},{"$f":"IF(E198>Mat_Year,0,  -SUM($AD$5:AD198))","v":-9306},-0.26374021013543592,-20.949787011352171,-28.110849122478363,-21.213527221487606,-1304.1578242546552,{"$f":"SUMPRODUCT(AN199:AN$605, $I199:$I$605) / $I198","v":-984.16762102784367},null,0,0,0,{"$f":"IF(E198>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl_Reserve)^(A197))","v":-2.5302875129327029},{"$f":"PAD_Res_Exp_Main","v":0.1},-2.7833162642259737,{"$f":"IF(E198>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl_Reserve)^(A197))","v":-29.013963481628323},{"$f":"PAD_Res_Exp_Claim","v":0.1},-31.915359829791157,-2.1003974330307007,-1.5130466569027027E-2,-2.7833162642259737,-2.0049954844086282E-2,-2.1003974330307007,-1.5130466569027027E-2,-138.71447616036622,{"$f":"(SUMPRODUCT(BE199:BE$605,$I198:$I$604)+SUMPRODUCT(BF199:BF$605,$I199:$I$605)) / $I198","v":-104.67927536522913},null,-2.1003974330307007,-21.228657688056632,null,{"$f":"IF($AA198 = 0, 0, BN198/$AA198)","v":1443.7793154144847},1088.8468963930729,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C198, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.61657742524477066,null,1111.8752808980491,{"$f":"IF($AA198 = 0, 0, BV198/$AA198)","v":30.534968071115848},23.028384504976202,null,1474.3142834856005]
[16.166666666666707,{"$f":"IF(B198=12,1,B198+1)","v":2},{"$f":"IF(B198=12,C198+1,C198)","v":17},{"$f":"$D$5+A199","v":16.666666666666707},{"$f":"INT(D199+0.001)","v":16},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C199, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},{"$f":"(1+G199)^(1/12) - 1","v":3.329265421250005E-3},{"$f":"I198/(1+H199)","v":0.52476500648901303},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E199,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K199*(1+L199), 0)","v":0.45079999999999998},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E199, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A199)","v":5.4524147493872981},0.3,{"$f":"IFERROR( N199*(1+O199), 0)","v":7.088139174203488},{"$f":"VLOOKUP(C199,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q199*(1+R199), 0)","v":0},{"$f":"(M199/1000)/12","v":3.756666666666666E-5},{"$f":"(P199/1000)/12","v":5.9067826451695735E-4},{"$f":"(S199/1000)/12","v":0},0.75416435515318581,{"$f":"W199 * (T199)*(1-U199/2)","v":2.8323073558737924E-5},{"$f":"W199 * (1-T199/2)*(U199)","v":4.4546012507925062E-4},{"$f":"W199 * (1-T199)*(1-U199)*(V199)","v":0},{"$f":"W199-SUM(X199:Z199)","v":0.75369057195454781},null,0,{"$f":"IF(Prem_Mode=\"Mth\",AC199/12,\nIF(B199=1, AC199, 0))","v":0},{"$f":"AD199*$W199","v":0},{"$f":"IF($W199 = 0, 0, AG199/$W199)","v":0},{"$f":"SUMPRODUCT(AE200:AE$605, $I199:$I$604) / $I199","v":0},null,-47000,{"$f":"IF(E199>Mat_Year,0,  -SUM($AD$5:AD199))","v":-9306},{"$f":"AJ199*X199","v":-0.2635745225376151},{"$f":"AI199*Y199","v":-20.936625878724779},{"$f":"IF($W199 = 0, 0, AN199/$W199)","v":-28.110849122478363},{"$f":"SUM(AK199:AL199)","v":-21.200200401262393},{"$f":"IF($W199 = 0, 0, AP199/$W199)","v":-1281.2114086984657},{"$f":"SUMPRODUCT(AN200:AN$605, $I200:$I$605) / $I199","v":-966.24397585598308},null,0,0,0,-2.5351900760807582,0.1,{"$f":"AU199*(1+AV199)","v":-2.7887090836888344},-29.070179539059357,0.1,{"$f":"AX199*(1+AY199)","v":-31.977197492965296},{"$f":"AW199*$W199","v":-2.1031449878100217},{"$f":"AZ199*SUM(X199:Y199)","v":-1.5150258911695766E-2},-2.7887090836888349,-2.008880267036546E-2,{"$f":"SUM(AT199,BA199)","v":-2.1031449878100217},{"$f":"SUM(BB199)","v":-1.5150258911695766E-2},{"$f":"IF($W199 = 0, 0, BH199/$W199)","v":-136.44569990518454},{"$f":"(SUMPRODUCT(BE200:BE$605,$I199:$I$604)+SUMPRODUCT(BF200:BF$605,$I200:$I$605)) / $I199","v":-102.9024832824186},null,{"$f":"SUM(AE199,BE199)","v":-2.1031449878100217},{"$f":"SUM(AN199,BF199)","v":-21.215350660174089},null,1418.5482728884103,{"$f":"MAX(BN200/(1+H200) - (BJ200 + BK200/(1+H200)),0)","v":1069.146459138402},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C199, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},{"$f":"(1+BP199)^(1/12) - 1","v":2.5082875760633616E-3},{"$f":"BR198/(1+BQ199)","v":0.61503474124445989},null,{"$f":"MAX(BT200/(1+BQ200) - (BJ200 + BK200/(1+BQ200)),0)","v":1091.3404129108301},29.447036487231742,22.193953772428131,null,1447.9953093756421]
[16.250000000000039,3,17,16.750000000000039,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C200, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52302372169787081,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E200,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E200, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A200)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C200,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75369057195454781,2.8305280359822825E-5,4.4518027689830218E-4,0,0.75321708639728968,null,0,0,0,0,{"$f":"SUMPRODUCT(AE201:AE$605, $I200:$I$604) / $I200","v":0},null,-47000,{"$f":"IF(E200>Mat_Year,0,  -SUM($AD$5:AD200))","v":-9306},-0.2634089390285112,-20.923473014220203,-28.110849122478363,-21.186881953248715,-1258.1741258894633,{"$f":"SUMPRODUCT(AN201:AN$605, $I201:$I$605) / $I200","v":-948.2739765600428},null,0,0,0,-2.5401021381989097,0.1,-2.7941123520188009,-29.126504518014158,0.1,-32.039154969815577,-2.1058961366983171,-1.5170077144962553E-2,-2.7941123520188014,-2.0127725766320721E-2,-2.1058961366983171,-1.5170077144962553E-2,-134.16247917034784,{"$f":"(SUMPRODUCT(BE201:BE$605,$I200:$I$604)+SUMPRODUCT(BF201:BF$605,$I201:$I$605)) / $I200","v":-101.11699566073958},null,-2.1058961366983171,-21.202052030393677,null,1393.211852429054,1049.3909722207827,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C200, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.61349591705773832,null,1070.7645781495821,28.376422036615548,{"$f":"BT200-BN200","v":21.373605928799407},null,{"$f":"BM200+BU200","v":1421.5882744656697}]
[16.333333333333371,4,17,16.833333333333371,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C201, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.52128821486960031,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E201,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E201, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A201)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C201,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75321708639728968,2.8287498338999927E-5,4.4490060452434521E-4,0,0.75274389829442634,null,0,0,0,0,{"$f":"SUMPRODUCT(AE202:AE$605, $I201:$I$604) / $I201","v":0},null,-47000,{"$f":"IF(E201>Mat_Year,0,  -SUM($AD$5:AD201))","v":-9306},-0.26324345954273332,-20.910328412644226,-28.11084912247836,-21.173571872186958,-1235.0456159955161,{"$f":"SUMPRODUCT(AN202:AN$605, $I202:$I$605) / $I201","v":-930.25746044788843},null,0,0,0,-2.5450237176919042,0.1,-2.7995260894610947,-29.18293862953383,0.1,-32.101232492487213,-2.1086508843970839,-1.5189921302695197E-2,-2.7995260894610947,-2.0166724277790964E-2,-2.1086508843970839,-1.5189921302695197E-2,-131.86474617668239,{"$f":"(SUMPRODUCT(BE202:BE$605,$I201:$I$604)+SUMPRODUCT(BF202:BF$605,$I202:$I$605)) / $I201","v":-99.322779913718861},null,-2.1086508843970839,-21.188761793489654,null,1367.7696261563055,1029.5802403616076,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C201, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.61196094302730686,null,1050.1476618571412,27.323265644710574,20.567421495533608,null,1395.0928918010161]
[16.416666666666703,5,17,16.916666666666703,16,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C202, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51955846683165996,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E202,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.39200000000000002},{"$f":"PAD_Res_Mort","v":0.15},0.45079999999999998,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E202, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A202)","v":5.4524147493872981},0.3,7.088139174203488,{"$f":"VLOOKUP(C202,Others!$L$10:$M$61,2)","v":0},0,0,3.756666666666666E-5,5.9067826451695735E-4,0,0.75274389829442634,2.8269727489246896E-5,4.4462110784693372E-4,0,0.75227100745909015,null,0,0,0,0,{"$f":"SUMPRODUCT(AE203:AE$605, $I202:$I$604) / $I202","v":0},null,-47000,{"$f":"IF(E202>Mat_Year,0,  -SUM($AD$5:AD202))","v":-9306},-0.2630780840149316,-20.897192068805886,-28.110849122478363,-21.160270152820818,-1211.8255177595652,{"$f":"SUMPRODUCT(AN203:AN$605, $I203:$I$605) / $I202","v":-912.19426429099667},null,0,0,0,-2.5499548330001489,0.1,-2.8049503163001641,-29.239482085068367,0.1,-32.163430293575203,-2.1114092356139698,-1.5209791418805794E-2,-2.8049503163001641,-2.0205798350897659E-2,-2.1114092356139698,-1.5209791418805794E-2,-129.55243285611246,{"$f":"(SUMPRODUCT(BE203:BE$605,$I202:$I$604)+SUMPRODUCT(BF203:BF$605,$I203:$I$605)) / $I202","v":-97.519803341637015},null,-2.1114092356139698,-21.175479944239623,null,1342.2211644751494,1009.7140676326338,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C202, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.61042980952002901,null,1029.4895489890021,26.287709030769285,19.775481356368232,null,1368.5088735059187]
[16.500000000000036,6,17,17.000000000000036,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C203, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51783445847512699,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E203,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E203, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A203)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C203,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.75227100745909015,2.8900656221767661E-5,4.4193199858239853E-4,0,0.75180017480428596,null,0,0,0,0,{"$f":"SUMPRODUCT(AE204:AE$605, $I203:$I$604) / $I203","v":0},null,-47000,{"$f":"IF(E203>Mat_Year,0,  -SUM($AD$5:AD203))","v":-9306},-0.26894950679976987,-20.770803933372729,-27.968316247142731,-21.0397534401725,-1188.6560013693186,{"$f":"SUMPRODUCT(AN204:AN$605, $I204:$I$605) / $I203","v":-894.19144767239084},null,0,0,0,-2.5548955025997797,0.1,-2.810385052859758,-29.296135096477467,0.1,-32.225748606125215,-2.1141711950627786,-1.5172934769273594E-2,-2.810385052859758,-2.0169506226914807E-2,-2.1141711950627786,-1.5172934769273594E-2,-127.22554629238165,{"$f":"(SUMPRODUCT(BE204:BE$605,$I203:$I$604)+SUMPRODUCT(BF204:BF$605,$I204:$I$605)) / $I203","v":-95.708089883903057},null,-2.1141711950627786,-21.054926374941775,null,1316.7056496282298,989.89953755629404,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C203, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.60890250692687053,null,1008.8974043150715,25.269835516762353,18.997866758777491,null,1341.9754851449923]
[16.583333333333368,7,17,17.083333333333368,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C204, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51611617075448613,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E204,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E204, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A204)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C204,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.75180017480428596,2.8882567830005179E-5,4.4165540143313673E-4,0,0.75132963683502285,null,0,0,0,0,{"$f":"SUMPRODUCT(AE205:AE$605, $I204:$I$604) / $I204","v":0},null,-47000,{"$f":"IF(E204>Mat_Year,0,  -SUM($AD$5:AD204))","v":-9306},-0.26878117622602821,-20.757803867357428,-27.968316247142731,-21.026585043583456,-1165.3919387869312,{"$f":"SUMPRODUCT(AN205:AN$605, $I205:$I$605) / $I204","v":-876.14186329552058},null,0,0,0,-2.5598457450027308,0.1,-2.8158303195030041,-29.352897876031307,0.1,-32.288187663634439,-2.1169417264215671,-1.5192818254433778E-2,-2.8158303195030046,-2.0208585690192054E-2,-2.1169417264215671,-1.5192818254433778E-2,-124.88364363171948,{"$f":"(SUMPRODUCT(BE205:BE$605,$I204:$I$604)+SUMPRODUCT(BF205:BF$605,$I205:$I$605)) / $I204","v":-93.887545112522858},null,-2.1169417264215671,-21.04177786183789,null,1291.0836480433459,970.02940840804354,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C204, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.60737902566283897,null,988.26397965294643,24.269735081549626,18.234571244902895,null,1315.3533831248956]
[16.6666666666667,8,17,17.1666666666667,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C205, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.5144035846874192,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E205,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E205, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A205)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C205,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.75132963683502285,2.8864490759436033E-5,4.4137897740096824E-4,0,0.75085939336686247,null,0,0,0,0,{"$f":"SUMPRODUCT(AE206:AE$605, $I205:$I$604) / $I205","v":0},null,-47000,{"$f":"IF(E205>Mat_Year,0,  -SUM($AD$5:AD205))","v":-9306},-0.2686129510073117,-20.744811937845508,-27.968316247142734,-21.013424888852821,-1142.0358057892731,{"$f":"SUMPRODUCT(AN206:AN$605, $I206:$I$605) / $I205","v":-858.04534721624725},null,0,0,0,-2.5648055787568049,0.1,-2.8212861366324855,-29.409770636411359,0.1,-32.350747700052494,-2.1197158884437699,-1.5212727796054907E-2,-2.8212861366324855,-2.0247740871954079E-2,-2.1197158884437699,-1.5212727796054907E-2,-122.52695946441959,{"$f":"(SUMPRODUCT(BE206:BE$605,$I205:$I$604)+SUMPRODUCT(BF206:BF$605,$I206:$I$605)) / $I205","v":-92.058135956901936},null,-2.1197158884437699,-21.028637616648876,null,1265.3547276180082,950.10348317314913,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C205, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.60585935616692377,null,967.58915955286045,23.28755095052529,17.485676379711322,null,1288.6422785685334]
[16.750000000000032,9,17,17.250000000000032,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C206, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51269668135459567,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E206,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E206, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A206)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C206,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.75085939336686247,2.8846425002974492E-5,4.4110272637754196E-4,0,0.75038944421548193,null,0,0,0,0,{"$f":"SUMPRODUCT(AE207:AE$605, $I206:$I$604) / $I206","v":0},null,-47000,{"$f":"IF(E206>Mat_Year,0,  -SUM($AD$5:AD206))","v":-9306},-0.26844483107768063,-20.731828139744472,-27.968316247142727,-21.000272970822152,-1118.5872379962475,{"$f":"SUMPRODUCT(AN207:AN$605, $I207:$I$605) / $I206","v":-839.9017349497766},null,0,0,0,-2.5697750224457421,0.1,-2.8267525246903165,-29.466753590711171,0.1,-32.413428949782293,-2.1224936858872181,-1.5232663428282854E-2,-2.8267525246903165,-2.0286971918909359E-2,-2.1224936858872181,-1.5232663428282854E-2,-120.15542460884781,{"$f":"(SUMPRODUCT(BE207:BE$605,$I206:$I$604)+SUMPRODUCT(BF207:BF$605,$I207:$I$605)) / $I206","v":-90.219829231537247},null,-2.1224936858872181,-21.015505634250434,null,1239.5184545189577,930.12156418131383,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C206, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.60434348890203604,null,946.87282827582021,22.323427153242427,16.751264094506382,null,1261.8418816722001]
[16.833333333333364,10,17,17.333333333333364,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C207, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.51099544189946344,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E207,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E207, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A207)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C207,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.75038944421548193,2.8828370553539261E-5,4.4082664825457514E-4,0,0.74991978919667379,null,0,0,0,0,{"$f":"SUMPRODUCT(AE208:AE$605, $I207:$I$604) / $I207","v":0},null,-47000,{"$f":"IF(E207>Mat_Year,0,  -SUM($AD$5:AD207))","v":-9306},-0.26827681637123635,-20.718852467965032,-27.968316247142734,-20.98712928433627,-1095.0458695856787,{"$f":"SUMPRODUCT(AN208:AN$605, $I208:$I$605) / $I207","v":-821.71086146885648},null,0,0,0,-2.5747540946892884,0.1,-2.8322295041582173,-29.523846952437168,0.1,-32.476231647680891,-2.1252751235159746,-1.5252625185308248E-2,-2.8322295041582173,-2.0326278978050633E-2,-2.1252751235159746,-1.5252625185308248E-2,-117.76896958887811,{"$f":"(SUMPRODUCT(BE208:BE$605,$I207:$I$604)+SUMPRODUCT(BF208:BF$605,$I208:$I$605)) / $I207","v":-88.37259163562824},null,-2.1252751235159746,-21.002381909521578,null,1213.5743931752766,910.08345310448476,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C207, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.6028314143549488,null,926.11486979287088,21.377508527357612,16.031416688386116,null,1234.9519017026341]
[16.916666666666696,11,17,17.416666666666696,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C208, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50929984752804047,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E208,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E208, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A208)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C208,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74991978919667379,2.8810327404053484E-5,4.4055074292385238E-4,0,0.74945042812634588,null,0,0,0,0,{"$f":"SUMPRODUCT(AE209:AE$605, $I208:$I$604) / $I208","v":0},null,-47000,{"$f":"IF(E208>Mat_Year,0,  -SUM($AD$5:AD208))","v":-9306},-0.26810890682212174,-20.705884917421063,-27.968316247142731,-20.973993824243184,-1071.4113332876038,{"$f":"SUMPRODUCT(AN209:AN$605, $I209:$I$605) / $I208","v":-803.4725612019671},null,0,0,0,-2.5797428141432674,0.1,-2.8377170955575943,-29.581050935509463,0.1,-32.539156029060415,-2.1280602061003484,-1.5272613101366529E-2,-2.8377170955575943,-2.0365662196655455E-2,-2.1280602061003484,-1.5272613101366529E-2,-115.36752463268704,{"$f":"(SUMPRODUCT(BE209:BE$605,$I208:$I$604)+SUMPRODUCT(BF209:BF$605,$I209:$I$605)) / $I208","v":-86.516389752686734},null,-2.1280602061003484,-20.989266437344551,null,1187.5221062714709,889.98895095465389,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C208, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.60132312303623736,null,905.31516778435889,20.449940722592046,15.326216829705004,null,1207.972046994063]
[17.000000000000028,12,17,17.500000000000028,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C209, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50760987950870728,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E209,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E209, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A209)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C209,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74945042812634588,2.8792295547444724E-5,4.4027501027722629E-4,0,0.74898136082052125,null,0,0,0,0,{"$f":"SUMPRODUCT(AE210:AE$605, $I209:$I$604) / $I209","v":0},null,-47000,{"$f":"IF(E209>Mat_Year,0,  -SUM($AD$5:AD209))","v":-9306},-0.26794110236452062,-20.692925483029637,-27.968316247142734,-20.960866585394157,-1047.683260378544,{"$f":"SUMPRODUCT(AN210:AN$605, $I210:$I$605) / $I209","v":-785.18666803150563},null,0,0,0,-2.5847411994996494,0.1,-2.8432153194496146,-29.638365754262644,0.1,-32.602202329688907,-2.1308489384168987,-1.5292627210737989E-2,-2.8432153194496141,-2.0405121722286729E-2,-2.1308489384168987,-1.5292627210737989E-2,-112.95101967154339,{"$f":"(SUMPRODUCT(BE210:BE$605,$I209:$I$604)+SUMPRODUCT(BF210:BF$605,$I210:$I$605)) / $I209","v":-84.651190050145516},null,-2.1308489384168987,-20.976159212604895,null,1161.3611547405264,869.83785808165146,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C209, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.5998186054802197,null,884.47360563919369,19.540870204711812,14.635747557542231,null,1180.9020249452383]
[17.083333333333361,1,18,17.583333333333361,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C210, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50592551917200002,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E210,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E210, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A210)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C210,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74898136082052125,2.8774274976644986E-5,4.39999450206617E-4,0,0.74851258709533797,null,0,0,0,0,{"$f":"SUMPRODUCT(AE211:AE$605, $I210:$I$604) / $I210","v":0},null,-47000,{"$f":"IF(E210>Mat_Year,0,  -SUM($AD$5:AD210))","v":-9306},-0.26777340293265822,-20.679974159710998,-27.968316247142731,-20.947747562643656,-1023.8612806757512,{"$f":"SUMPRODUCT(AN211:AN$605, $I211:$I$605) / $I210","v":-766.85301529196579},null,0,0,0,-2.5897492694866209,0.1,-2.8487241964352834,-29.695791623446581,0.1,-32.665370785791239,-2.1336413252484445,-1.5312667547747858E-2,-2.8487241964352834,-2.0444657702793273E-2,-2.1336413252484445,-1.5312667547747858E-2,-110.51938433859283,{"$f":"(SUMPRODUCT(BE211:BE$605,$I210:$I$604)+SUMPRODUCT(BF211:BF$605,$I211:$I$605)) / $I210","v":-82.776958878965459},null,-2.1336413252484445,-20.963060230191402,null,1135.0910977569363,849.62997417093152,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C210, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.59831785224489686,null,863.5900664541067,18.65044425952598,13.960092283175186,null,1153.7415420164623]
[17.166666666666693,2,18,17.666666666666693,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C211, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50424674791040414,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E211,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E211, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A211)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C211,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74851258709533797,2.8756265684590675E-5,4.3972406260401231E-4,0,0.74804410676704935,null,0,0,0,0,{"$f":"SUMPRODUCT(AE212:AE$605, $I211:$I$604) / $I211","v":0},null,-47000,{"$f":"IF(E211>Mat_Year,0,  -SUM($AD$5:AD211))","v":-9306},-0.26760580846080084,-20.667030942388578,-27.968316247142731,-20.934636750849378,-999.94502253143344,{"$f":"SUMPRODUCT(AN212:AN$605, $I212:$I$605) / $I211","v":-748.47143576810925},null,0,0,0,-2.5947670428686553,0.1,-2.8542437471555213,-29.753328758227244,0.1,-32.728661634049971,-2.136437371384071,-1.5332734146766336E-2,-2.8542437471555213,-2.0484270286310374E-2,-2.136437371384071,-1.5332734146766336E-2,-108.07254796763753,{"$f":"(SUMPRODUCT(BE212:BE$605,$I211:$I$604)+SUMPRODUCT(BF212:BF$605,$I212:$I$605)) / $I211","v":-80.893662473241378},null,-2.136437371384071,-20.949969484996146,null,1108.7114927297007,829.36509824135089,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C211, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.5968208539118941,null,842.66443303290941,17.778810996903029,13.299334791558522,null,1126.4903037266038]
[17.250000000000025,3,18,17.750000000000025,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C212, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50257354717814895,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E212,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E212, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A212)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C212,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74804410676704935,2.8738267664222643E-5,4.3944884736146772E-4,0,0.74757591965202363,null,0,0,0,0,{"$f":"SUMPRODUCT(AE213:AE$605, $I212:$I$604) / $I212","v":0},null,-47000,{"$f":"IF(E212>Mat_Year,0,  -SUM($AD$5:AD212))","v":-9306},-0.26743831888325592,-20.654095825988982,-27.968316247142727,-20.921534144872236,-975.93411282695615,{"$f":"SUMPRODUCT(AN213:AN$605, $I213:$I$605) / $I212","v":-730.04176169313314},null,0,0,0,-2.5997945384465835,0.1,-2.8597739922912422,-29.810977374187487,0.1,-32.792075111606238,-2.1392370816191408,-1.5352827042208668E-2,-2.8597739922912422,-2.0523959621260326E-2,-2.1392370816191408,-1.5352827042208668E-2,-105.61043959191134,{"$f":"(SUMPRODUCT(BE213:BE$605,$I212:$I$604)+SUMPRODUCT(BF213:BF$605,$I213:$I$605)) / $I212","v":-79.001266949806748},null,-2.1392370816191408,-20.936886971914443,null,1082.2218952953003,809.04302864294016,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C212, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.59532760108640148,null,821.69658788574873,16.926119354805408,12.653559242808569,null,1099.1480146501058]
[17.333333333333357,4,18,17.833333333333357,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C213, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.50090589849100264,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E213,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E213, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A213)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C213,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74757591965202363,2.8720280908486142E-5,4.3917380437110613E-4,0,0.74710802556674405,null,0,0,0,0,{"$f":"SUMPRODUCT(AE214:AE$605, $I213:$I$604) / $I213","v":0},null,-47000,{"$f":"IF(E213>Mat_Year,0,  -SUM($AD$5:AD213))","v":-9306},-0.26727093413437203,-20.641168805441989,-27.968316247142731,-20.908439739576362,-951.82817696702148,{"$f":"SUMPRODUCT(AN214:AN$605, $I214:$I$605) / $I213","v":-711.56382474683016},null,0,0,0,-2.6048317750576637,0.1,-2.8653149525634305,-29.868737687327872,0.1,-32.855611456060664,-2.1420404607553012,-1.5372946268535196E-2,-2.8653149525634305,-2.0563725856353007E-2,-2.1420404607553012,-1.5372946268535196E-2,-103.13298794284974,{"$f":"(SUMPRODUCT(BE214:BE$605,$I213:$I$604)+SUMPRODUCT(BF214:BF$605,$I214:$I$605)) / $I213","v":-77.099738307836958},null,-2.1420404607553012,-20.923812685844897,null,1055.6218593106396,788.66356305466729,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C213, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.59383808439711494,null,800.68641322836083,16.092519103342788,12.022850173693541,null,1071.7143784139823]
[17.416666666666689,5,18,17.916666666666689,17,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C214, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49924378342606823,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E214,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.40099999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.46114999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E214, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A214)","v":5.4228471376701828},0.3,7.0497012789712379,{"$f":"VLOOKUP(C214,Others!$L$10:$M$61,2)","v":0},0,0,3.8429166666666661E-5,5.8747510658093652E-4,0,0.74710802556674405,2.8702305410330842E-5,4.3889893352511822E-4,0,0.74664042432780864,null,0,0,0,0,{"$f":"SUMPRODUCT(AE215:AE$605, $I214:$I$604) / $I214","v":0},null,-47000,{"$f":"IF(E214>Mat_Year,0,  -SUM($AD$5:AD214))","v":-9306},-0.26710365414853882,-20.628249875680556,-27.968316247142731,-20.895353529829094,-927.62683887382445,{"$f":"SUMPRODUCT(AN215:AN$605, $I215:$I$605) / $I214","v":-693.0374560537432},null,0,0,0,-2.609878771575652,0.1,-2.8708666487332173,-29.92660991406747,0.1,-32.919270905474221,-2.1448475136004892,-1.5393091860251428E-2,-2.8708666487332173,-2.0603569140586434E-2,-2.1448475136004892,-1.5393091860251428E-2,-100.64012144885453,{"$f":"(SUMPRODUCT(BE215:BE$605,$I214:$I$604)+SUMPRODUCT(BF215:BF$605,$I215:$I$605)) / $I214","v":-75.189042428451032},null,-2.1448475136004892,-20.910746621689345,null,1028.9109368459649,768.2264984821943,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C214, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.59235229449617754,null,779.6337909813235,15.278160848843735,11.407292499129198,null,1044.1890976948087]
[17.500000000000021,6,18,18.000000000000021,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C215, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49758718362157972,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E215,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E215, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A215)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C215,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74664042432780864,2.9399707982847787E-5,4.3625826266662231E-4,0,0.74617476635715918,null,0,0,0,0,{"$f":"SUMPRODUCT(AE216:AE$605, $I215:$I$604) / $I215","v":0},null,-47000,{"$f":"IF(E215>Mat_Year,0,  -SUM($AD$5:AD215))","v":-9306},-0.27359368248838151,-20.504138345331249,-27.828297733176679,-20.777732027819631,-903.46973949515098,{"$f":"SUMPRODUCT(AN216:AN$605, $I216:$I$605) / $I215","v":-674.56702966399428},null,0,0,0,-2.6149355469108735,0.1,-2.876429101601961,-29.984594271244681,0.1,-32.983053698369154,-2.1476582449689454,-1.5358821851005081E-2,{"$f":"IF($W215 = 0, 0, BE215/$W215)","v":-2.876429101601961},-2.057057366647733E-2,-2.1476582449689454,-1.5358821851005081E-2,-98.13184115001107,{"$f":"(SUMPRODUCT(BE216:BE$605,$I215:$I$604)+SUMPRODUCT(BF216:BF$605,$I216:$I$605)) / $I215","v":-73.269199516313378},null,-2.1476582449689454,-20.793090849670637,null,1002.2266403234995,747.8362291803079,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C215, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.59087022205912088,null,758.64320069398809,14.483163999822798,10.806971513680196,null,1016.7098043233223]
[17.583333333333353,7,18,18.083333333333353,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C216, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49593608077669959,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E216,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E216, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A216)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C216,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74617476635715918,2.938137223794179E-5,4.3598618104519752E-4,0,0.74570939880387599,null,0,0,0,0,{"$f":"SUMPRODUCT(AE217:AE$605, $I216:$I$604) / $I216","v":0},null,-47000,{"$f":"IF(E216>Mat_Year,0,  -SUM($AD$5:AD216))","v":-9306},-0.27342305004628631,-20.491350509124285,-27.828297733176679,-20.764773559170571,-879.21502893194838,{"$f":"SUMPRODUCT(AN217:AN$605, $I217:$I$605) / $I216","v":-656.04806879099954},null,0,0,0,-2.6200021200102941,0.1,-2.8820023320113237,-30.042690976118038,0.1,-33.046960073729842,-2.1504774167293372,-1.5378982952957249E-2,-2.8820023320113237,-2.0610430218697646E-2,-2.1504774167293372,-1.5378982952957249E-2,-95.607784443321052,{"$f":"(SUMPRODUCT(BE217:BE$605,$I216:$I$604)+SUMPRODUCT(BF217:BF$605,$I217:$I$605)) / $I216","v":-71.340116218920727},null,-2.1504774167293372,-20.780152542123528,null,975.4311614908662,727.38818500992033,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C216, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58939185778480629,null,737.61007203431393,13.707601165802103,10.221887024393595,null,989.13876265666829]
[17.666666666666686,8,18,18.166666666666686,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C217, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49429045665131649,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E217,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E217, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A217)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C217,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74570939880387599,2.936304792850792E-5,4.3571426911318613E-4,0,0.74524432148683428,null,0,0,0,0,{"$f":"SUMPRODUCT(AE218:AE$605, $I217:$I$604) / $I217","v":0},null,-47000,{"$f":"IF(E217>Mat_Year,0,  -SUM($AD$5:AD217))","v":-9306},-0.27325252402269473,-20.478570648319749,-27.828297733176676,-20.751823172342444,-854.86438120705543,{"$f":"SUMPRODUCT(AN218:AN$605, $I218:$I$605) / $I217","v":-637.48040376876077},null,0,0,0,-2.6250785098575893,0.1,-2.8875863608433483,-30.100900246367019,0.1,-33.110990271003722,-2.1533002891387656,-1.5399170519832046E-2,-2.8875863608433487,-2.0650363995052819E-2,-2.1533002891387656,-1.5399170519832046E-2,-93.068101521134793,{"$f":"(SUMPRODUCT(BE218:BE$605,$I217:$I$604)+SUMPRODUCT(BF218:BF$605,$I218:$I$605)) / $I217","v":-69.401758033143523},null,-2.1533002891387656,-20.767222342862276,null,948.5240496587835,706.88216180190443,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C217, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58791719239536699,null,716.53428648561294,12.95162459534289,9.6521246837085073,null,961.47567425412637]
[17.750000000000018,9,18,18.250000000000018,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C218, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.49265029306584368,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E218,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E218, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A218)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C218,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74524432148683428,2.9344735047414207E-5,4.3544252676475798E-4,0,0.74477953422502208,null,0,0,0,0,{"$f":"SUMPRODUCT(AE219:AE$605, $I218:$I$604) / $I218","v":0},null,-47000,{"$f":"IF(E218>Mat_Year,0,  -SUM($AD$5:AD218))","v":-9306},-0.27308210435123659,-20.465798757943624,-27.828297733176676,-20.738880862294859,-830.41741685030854,{"$f":"SUMPRODUCT(AN219:AN$605, $I219:$I$605) / $I218","v":-618.86386437145779},null,0,0,0,-2.6301647354732163,0.1,-2.893181209020538,-30.159222300092878,0.1,-33.175144530102166,-2.1561268670549696,-1.5419384586369248E-2,-2.893181209020538,-2.0690375145168621E-2,-2.1561268670549696,-1.5419384586369248E-2,-90.512719642728925,{"$f":"(SUMPRODUCT(BE219:BE$605,$I218:$I$604)+SUMPRODUCT(BF219:BF$605,$I219:$I$605)) / $I218","v":-67.454090336073577},null,-2.1561268670549696,-20.754300246881229,null,921.50485233415736,686.3179547075315,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C218, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58644621663614915,null,695.41572523405898,12.215387384394415,9.0977705265274835,null,933.72023971855174]
[17.83333333333335,10,18,18.33333333333335,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C219, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4910155719010183,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E219,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E219, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A219)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C219,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74477953422502208,2.9326433587533133E-5,4.3517095389414853E-4,0,0.74431503683754041,null,0,0,0,0,{"$f":"SUMPRODUCT(AE220:AE$605, $I219:$I$604) / $I219","v":0},null,-47000,{"$f":"IF(E219>Mat_Year,0,  -SUM($AD$5:AD219))","v":-9306},-0.27291179096558332,-20.453034833024979,-27.828297733176676,-20.725946623990563,-805.87375489058593,{"$f":"SUMPRODUCT(AN220:AN$605, $I220:$I$605) / $I219","v":-600.19827981158016},null,0,0,0,-2.6352608159144859,0.1,-2.8987868975059348,-30.217657355819433,0.1,-33.239423091401378,-2.1589571553420668,-1.5439625187354224E-2,-2.8987868975059348,-2.0730463818960702E-2,-2.1589571553420668,-1.5439625187354224E-2,-87.94156575847839,{"$f":"(SUMPRODUCT(BE220:BE$605,$I219:$I$604)+SUMPRODUCT(BF220:BF$605,$I220:$I$605)) / $I219","v":-65.497078384618689},null,-2.1589571553420668,-20.741386249177918,null,894.37311521290496,665.69535819619909,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C219, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58497892127565443,null,674.25426916793265,11.4990434804311,8.5589109717335532,null,905.87215869333602]
[17.916666666666682,11,18,18.416666666666682,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C220, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48938627509770116,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E220,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E220, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A220)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C220,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74431503683754041,2.9308143541741611E-5,4.3489955039565943E-4,0,0.74385082914360301,null,0,0,0,0,{"$f":"SUMPRODUCT(AE221:AE$605, $I220:$I$604) / $I220","v":0},null,-47000,{"$f":"IF(E220>Mat_Year,0,  -SUM($AD$5:AD220))","v":-9306},-0.27274158379944746,-20.440278868595993,-27.828297733176676,-20.71302045239544,-781.23301284987213,{"$f":"SUMPRODUCT(AN221:AN$605, $I221:$I$605) / $I220","v":-581.48347873805528},null,0,0,0,-2.6403667702756337,0.1,-2.9044034473031974,-30.27620563249393,0.1,-33.303826195743326,-2.1617911588705589,-1.5459892357618018E-2,-2.9044034473031979,-2.0770630166635214E-2,-2.1617911588705589,-1.5459892357618018E-2,-85.354566508593592,{"$f":"(SUMPRODUCT(BE221:BE$605,$I220:$I$604)+SUMPRODUCT(BF221:BF$605,$I221:$I$605)) / $I220","v":-63.530687315096131},null,-2.1617911588705589,-20.728480344753059,null,867.12838217275043,645.01416605315148,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C220, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58351529710548178,null,653.04979887686477,10.802747686609056,8.0356328237132857,null,877.93112985935954]
[18.000000000000014,12,18,18.500000000000014,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C221, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48776238465667726,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E221,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E221, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A221)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C221,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74385082914360301,2.9289864902921005E-5,4.3462831616365824E-4,0,0.7433869109625364,null,0,0,0,0,{"$f":"SUMPRODUCT(AE222:AE$605, $I221:$I$604) / $I221","v":0},null,-47000,{"$f":"IF(E221>Mat_Year,0,  -SUM($AD$5:AD221))","v":-9306},-0.27257148278658289,-20.427530859691938,-27.828297733176676,-20.70010234247852,-756.49480673729613,{"$f":"SUMPRODUCT(AN222:AN$605, $I222:$I$605) / $I221","v":-562.71928923436747},null,0,0,0,-2.6454826176878901,0.1,-2.9100308794566794,-30.334867349487805,0.1,-33.368354084436589,-2.1646288825173392,-1.5480186132037383E-2,-2.9100308794566794,-2.0810874338689323E-2,-2.1646288825173392,-1.5480186132037383E-2,-82.751648221852506,{"$f":"(SUMPRODUCT(BE222:BE$605,$I221:$I$604)+SUMPRODUCT(BF222:BF$605,$I222:$I$605)) / $I221","v":-61.554882142824752},null,-2.1646288825173392,-20.715582528610557,null,839.77019526599258,624.27417137719226,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C221, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58205533494026973,null,631.80219465107768,10.126655665941373,7.5280232738854238,null,849.89685093193395]
[18.083333333333346,1,19,18.583333333333346,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C222, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48614388263845681,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E222,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E222, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A222)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C222,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.7433869109625364,2.9271597663957121E-5,4.3435725109257828E-4,0,0.74292328211377989,null,0,0,0,0,{"$f":"SUMPRODUCT(AE223:AE$605, $I222:$I$604) / $I222","v":0},null,-47000,{"$f":"IF(E222>Mat_Year,0,  -SUM($AD$5:AD222))","v":-9306},-0.27240148786078494,-20.414790801351177,-27.828297733176672,-20.687192289211961,-731.65875104314875,{"$f":"SUMPRODUCT(AN223:AN$605, $I223:$I$605) / $I222","v":-543.90553881667381},null,0,0,0,-2.6506083773195557,0.1,-2.9156692150515116,-30.393642726597569,0.1,-33.43300699925733,-2.1674703311657062,-1.5500506545534865E-2,-2.9156692150515111,-2.0851196485911796E-2,-2.1674703311657062,-1.5500506545534865E-2,-80.132736914327609,{"$f":"(SUMPRODUCT(BE223:BE$605,$I222:$I$604)+SUMPRODUCT(BF223:BF$605,$I223:$I$605)) / $I222","v":-59.569627761715616},null,-2.1674703311657062,-20.702692795757496,null,812.2980947122428,603.47516657838946,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C222, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.58059902561763854,null,610.51133648062421,9.4709239454917853,7.0361699022347466,null,821.76901865773459]
[18.166666666666679,2,19,18.666666666666679,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C223, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48453075116307731,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E223,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E223, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A223)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C223,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74292328211377989,2.9253341817740202E-5,4.3408635507691891E-4,0,0.74245994241688529,null,0,0,0,0,{"$f":"SUMPRODUCT(AE224:AE$605, $I223:$I$604) / $I223","v":0},null,-47000,{"$f":"IF(E223>Mat_Year,0,  -SUM($AD$5:AD223))","v":-9306},-0.27223159895589033,-20.402058688615188,-27.828297733176679,-20.674290287571079,-706.72445873287415,{"$f":"SUMPRODUCT(AN224:AN$605, $I224:$I$605) / $I223","v":-525.04205443191142},null,0,0,0,-2.6557440683760682,0.1,-2.9213184752136754,-30.452531984045578,0.1,-33.497785182450137,-2.1703155097053668,-1.5520853633078849E-2,-2.9213184752136754,-2.0891596759383568E-2,-2.1703155097053668,-1.5520853633078849E-2,-77.497758288107633,{"$f":"(SUMPRODUCT(BE224:BE$605,$I223:$I$604)+SUMPRODUCT(BF224:BF$605,$I224:$I$605)) / $I223","v":-57.574888943861311},null,-2.1703155097053668,-20.689811141204157,null,784.71161889113478,582.61694337577273,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C223, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57914635999813291,null,589.17710405462572,8.8357099205892293,6.5601606788529807,null,793.54732881172401]
[18.250000000000011,3,19,18.750000000000011,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C224, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.48292297240990573,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E224,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E224, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A224)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C224,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74245994241688529,2.9235097357164916E-5,4.3381562801124511E-4,0,0.74199689169151684,null,0,0,0,0,{"$f":"SUMPRODUCT(AE225:AE$605, $I224:$I$604) / $I224","v":0},null,-47000,{"$f":"IF(E224>Mat_Year,0,  -SUM($AD$5:AD224))","v":-9306},-0.27206181600577672,-20.389334516528521,-27.828297733176683,-20.661396332534299,-681.69154124103875,{"$f":"SUMPRODUCT(AN225:AN$605, $I225:$I$605) / $I224","v":-506.12866245589942},null,0,0,0,-2.660889710100077,0.1,-2.9269786811100849,-30.511535342480883,0.1,-33.562688876728977,-2.1731644230324445,-1.554122742968362E-2,-2.9269786811100849,-2.0932075310478294E-2,-2.1731644230324445,-1.554122742968362E-2,-74.84663773001445,{"$f":"(SUMPRODUCT(BE225:BE$605,$I224:$I$604)+SUMPRODUCT(BF225:BF$605,$I225:$I$605)) / $I224","v":-55.570630339124001},null,-2.1731644230324445,-20.676937559963982,null,757.01030433500557,561.69929279502333,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C224, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57769732896516457,null,567.79937676050736,8.2211718590596536,6.100083965484032,null,765.23147619406518]
[18.333333333333343,4,19,18.833333333333343,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C225, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4813205286174419,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E225,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E225, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A225)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C225,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74199689169151684,2.9216864275130365E-5,4.3354506979018754E-4,0,0.74153412975745148,null,0,0,0,0,{"$f":"SUMPRODUCT(AE226:AE$605, $I225:$I$604) / $I225","v":0},null,-47000,{"$f":"IF(E225>Mat_Year,0,  -SUM($AD$5:AD225))","v":-9306},-0.2718921389443632,-20.376618280138814,-27.828297733176676,-20.648510419083177,-656.55960846527614,{"$f":"SUMPRODUCT(AN226:AN$605, $I226:$I$605) / $I225","v":-487.1651886914342},null,0,0,0,-2.6660453217715179,0.1,-2.9326498539486701,-30.570653022980068,0.1,-33.627718325278074,-2.1760170760494941,-1.5561627970409414E-2,-2.9326498539486701,-2.0972632290862908E-2,-2.1760170760494941,-1.5561627970409414E-2,-72.179300310314474,{"$f":"(SUMPRODUCT(BE226:BE$605,$I225:$I$604)+SUMPRODUCT(BF226:BF$605,$I226:$I$605)) / $I225","v":-53.556816474721877},null,-2.1760170760494941,-20.664072047053587,null,729.19368572154713,540.72200516615601,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C225, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57625192342495513,null,546.37803368323205,7.6274689054785236,5.656028517076038,null,736.82115462702563]
[18.416666666666675,5,19,18.916666666666675,18,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C226, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47972340208312214,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E226,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.41100000000000003},{"$f":"PAD_Res_Mort","v":0.15},0.47265000000000001,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E226, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A226)","v":5.393598477604141},0.3,7.0116780208853839,{"$f":"VLOOKUP(C226,Others!$L$10:$M$61,2)","v":0},0,0,3.9387500000000002E-5,5.8430650174044871E-4,0,0.74153412975745148,2.9198642564540097E-5,4.3327468030844287E-4,0,0.74107165643457851,null,0,0,0,0,{"$f":"SUMPRODUCT(AE227:AE$605, $I226:$I$604) / $I226","v":0},null,-47000,{"$f":"IF(E226>Mat_Year,0,  -SUM($AD$5:AD226))","v":-9306},-0.27172256770561015,-20.363909974496814,-27.828297733176672,-20.635632542202423,-631.32826876020761,{"$f":"SUMPRODUCT(AN227:AN$605, $I227:$I$605) / $I226","v":-468.15145836637896},null,0,0,0,-2.6712109227076786,0.1,-2.9383320149784469,-30.629885247048044,0.1,-33.692873771752851,-2.1788734736655013,-1.5582055290362514E-2,-2.9383320149784469,-2.1013267852498241E-2,-2.1788734736655013,-1.5582055290362514E-2,-69.495670781425062,{"$f":"(SUMPRODUCT(BE227:BE$605,$I226:$I$604)+SUMPRODUCT(BF227:BF$605,$I227:$I$605)) / $I226","v":-51.533411754814381},null,-2.1788734736655013,-20.651214597492785,null,701.26129586642855,519.68487012119328,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C226, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57481013430647887,null,524.91295360453159,7.0547610854414629,5.2280834833383096,null,708.31605695187]
[18.500000000000007,6,19,19.000000000000007,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C227, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47813157516312377,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E227,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E227, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A227)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C227,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.74107165643457851,2.9961463994567726E-5,4.3068130917335627E-4,0,0.74061101366141058,null,0,0,0,0,{"$f":"SUMPRODUCT(AE228:AE$605, $I227:$I$604) / $I227","v":0},null,-47000,{"$f":"IF(E227>Mat_Year,0,  -SUM($AD$5:AD227))","v":-9306},-0.27882138393344724,-20.242021531147746,-27.690767467494911,-20.520842915081193,-606.13465919702048,{"$f":"SUMPRODUCT(AN228:AN$605, $I228:$I$605) / $I227","v":-449.18921591354473},null,0,0,0,-2.6763865322632787,0.1,-2.9440251854896067,-30.689232236618924,0.1,-33.758155460280818,-2.1817336207958999,-1.5550450348257652E-2,-2.9440251854896067,-2.0983733776937991E-2,-2.1817336207958999,-1.5550450348257652E-2,-66.795743824986431,{"$f":"(SUMPRODUCT(BE228:BE$605,$I227:$I$604)+SUMPRODUCT(BF228:BF$605,$I228:$I$605)) / $I227","v":-49.500432519162466},null,-2.1817336207958999,-20.536393365429451,null,673.34895003424288,498.68964843270709,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C227, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57337195256140594,null,503.5059868430119,6.5031957687125646,4.8163384103048088,null,679.85214580295542]
[18.583333333333339,7,19,19.083333333333339,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C228, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4765450302721701,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E228,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E228, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A228)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C228,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.74061101366141058,2.994284024645539E-5,4.3041360195383626E-4,0,0.74015065721921025,null,0,0,0,0,{"$f":"SUMPRODUCT(AE229:AE$605, $I228:$I$604) / $I228","v":0},null,-47000,{"$f":"IF(E228>Mat_Year,0,  -SUM($AD$5:AD228))","v":-9306},-0.27864807133351388,-20.229439291830303,-27.690767467494911,-20.508087363163817,-580.84013164728151,{"$f":"SUMPRODUCT(AN229:AN$605, $I229:$I$605) / $I228","v":-430.17659867452033},null,0,0,0,-2.6815721698305355,0.1,-2.9497293868135892,-30.748694214056805,0.1,-33.823563635462484,-2.1846020711948633,-1.5570895417756673E-2,-2.9497293868135892,-2.1024390848277758E-2,-2.1846020711948633,-1.5570895417756673E-2,-64.079234085539184,{"$f":"(SUMPRODUCT(BE229:BE$605,$I228:$I$604)+SUMPRODUCT(BF229:BF$605,$I229:$I$605)) / $I228","v":-47.457786510737982},null,-2.1846020711948633,-20.523658258581573,null,645.32049053331764,477.63438518525817,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C228, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57193736916404536,null,482.05518471427354,5.9728374026236413,4.420799529015369,null,651.29332793594131]
[18.666666666666671,8,19,19.166666666666671,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C229, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47496374988333628,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E229,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E229, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A229)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C229,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.74015065721921025,2.9924228074679704E-5,4.3014606113846203E-4,0,0.73969058692999712,null,0,0,0,0,{"$f":"SUMPRODUCT(AE230:AE$605, $I229:$I$604) / $I229","v":0},null,-47000,{"$f":"IF(E229>Mat_Year,0,  -SUM($AD$5:AD229))","v":-9306},-0.27847486646296932,-20.216864873507717,-27.690767467494911,-20.495339739970685,-555.44560691754975,{"$f":"SUMPRODUCT(AN230:AN$605, $I230:$I$605) / $I229","v":-411.11343100954758},null,0,0,0,-2.6867678548392422,0.1,-2.9554446403231664,-30.808271402156638,0.1,-33.889098542372302,-2.187474292910184,-1.5591367367561886E-2,-2.9554446403231664,-2.1065126694799641E-2,-2.187474292910184,-1.5591367367561886E-2,-61.346210116366244,{"$f":"(SUMPRODUCT(BE230:BE$605,$I229:$I$604)+SUMPRODUCT(BF230:BF$605,$I230:$I$605)) / $I229","v":-45.405437735536239},null,-2.187474292910184,-20.510931107338248,null,617.17544715529527,456.51886874508375,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C229, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.57050637511128877,null,460.56042553022894,5.4638477987386835,4.0415567851451897,null,622.63929495403397]
[18.750000000000004,9,19,19.250000000000004,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C230, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47338771652785561,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E230,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E230, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A230)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C230,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73969058692999712,2.9905627472044937E-5,4.2987868662379853E-4,0,0.73923080261590124,null,0,0,0,0,{"$f":"SUMPRODUCT(AE231:AE$605, $I230:$I$604) / $I230","v":0},null,-47000,{"$f":"IF(E230>Mat_Year,0,  -SUM($AD$5:AD230))","v":-9306},-0.27830176925485017,-20.204298271318532,-27.690767467494911,-20.482600040573381,-529.95068968769215,{"$f":"SUMPRODUCT(AN231:AN$605, $I231:$I$605) / $I230","v":-391.99953669904579},null,0,0,0,-2.6919736067568363,0.1,-2.96117096743252,-30.867964024145053,0.1,-33.95476042655956,-2.1903502909002279,-1.5611866233014377E-2,-2.96117096743252,-2.1105941469134654E-2,-2.1903502909002279,-1.5611866233014377E-2,-58.596595442157003,{"$f":"(SUMPRODUCT(BE231:BE$605,$I230:$I$604)+SUMPRODUCT(BF231:BF$605,$I231:$I$605)) / $I230","v":-43.343350074708709},null,-2.1903502909002279,-20.498211906806397,null,588.91334781128603,435.34288677375434,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C230, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.56907896142255354,null,439.02158729748436,4.9763896616757188,3.678700523730015,null,593.88973747296177]
[18.833333333333336,10,19,19.333333333333336,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C231, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47181691279492655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E231,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E231, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A231)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C231,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73923080261590124,2.9887038431359817E-5,4.2961147830647482E-4,0,0.73877130409916336,null,0,0,0,0,{"$f":"SUMPRODUCT(AE232:AE$605, $I231:$I$604) / $I231","v":0},null,-47000,{"$f":"IF(E231>Mat_Year,0,  -SUM($AD$5:AD231))","v":-9306},-0.27812877964223448,-20.191739480404316,-27.690767467494911,-20.46986826004655,-504.35498307475092,{"$f":"SUMPRODUCT(AN232:AN$605, $I232:$I$605) / $I231","v":-372.83473894167741},null,0,0,0,-2.6971894450884757,0.1,-2.9669083895973234,-30.927772303681184,0.1,-34.020549534049309,-2.1932300701298804,-1.5632392049501689E-2,-2.9669083895973234,-2.1146835324209513E-2,-2.1932300701298804,-1.5632392049501689E-2,-55.83031326359005,{"$f":"(SUMPRODUCT(BE232:BE$605,$I231:$I$604)+SUMPRODUCT(BF232:BF$605,$I232:$I$605)) / $I231","v":-41.271487284140868},null,-2.1932300701298804,-20.48550065209605,null,560.53371852439147,414.10622622581809,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C231, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.56765511913972655,null,417.43854771656396,4.5106265934478964,3.3323214907458691,null,565.04434511783938]
[18.916666666666668,11,19,19.416666666666668,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C232, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.47025132133152037,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E232,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E232, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A232)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C232,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73877130409916336,2.9868460945437557E-5,4.2934443608318423E-4,0,0.7383120912021347,null,0,0,0,0,{"$f":"SUMPRODUCT(AE233:AE$605, $I232:$I$604) / $I232","v":0},null,-47000,{"$f":"IF(E232>Mat_Year,0,  -SUM($AD$5:AD232))","v":-9306},-0.2779558975582419,-20.17918849590966,-27.690767467494911,-20.457144393467903,-478.6580886267659,{"$f":"SUMPRODUCT(AN233:AN$605, $I233:$I$605) / $I232","v":-353.61886035240877},null,0,0,0,-2.7024153893771103,0.1,-2.9726569283148216,-30.987696464857528,0.1,-34.086466111343285,-2.1961136355705539,-1.5652944852457887E-2,-2.9726569283148216,-2.1187808413247237E-2,-2.1961136355705539,-1.5652944852457887E-2,-53.047286456010106,{"$f":"(SUMPRODUCT(BE233:BE$605,$I232:$I$604)+SUMPRODUCT(BF233:BF$605,$I233:$I$605)) / $I232","v":-39.189812994028472},null,-2.1961136355705539,-20.472797338320362,null,532.036083422199,392.8086733464371,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C232, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.56623483932710816,null,395.81118418113272,4.0667230978255606,3.0025108346956131,null,536.10280652002461]
[19,12,19,19.5,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C233, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4686909248421896,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E233,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E233, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A233)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C233,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.7383120912021347,2.9849895007095832E-5,4.2907755985068451E-4,0,0.73785316374727694,null,0,0,0,0,{"$f":"SUMPRODUCT(AE234:AE$605, $I233:$I$604) / $I233","v":0},null,-47000,{"$f":"IF(E233>Mat_Year,0,  -SUM($AD$5:AD233))","v":-9306},-0.2777831229360338,-20.166645312982173,-27.690767467494908,-20.444428435918205,-452.85960631657184,{"$f":"SUMPRODUCT(AN234:AN$605, $I234:$I$605) / $I233","v":-334.35172296056362},null,0,0,0,-2.7076514592035554,0.1,-2.9784166051239112,-31.047736732200764,0.1,-34.152510405420841,-2.1990009922001974,-1.5673524677363646E-2,-2.9784166051239112,-2.1228860889767762E-2,-2.1990009922001974,-1.5673524677363646E-2,-50.247437568099912,{"$f":"(SUMPRODUCT(BE234:BE$605,$I233:$I$604)+SUMPRODUCT(BF234:BF$605,$I234:$I$605)) / $I233","v":-37.098290708452552},null,-2.1990009922001974,-20.460101960595569,null,503.41996472924518,371.45001366901613,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C233, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.56481811307135577,null,374.13937377721697,3.6448445847173745,2.6893601082008445,null,507.06480931396254]
[19.083333333333332,1,20,19.583333333333332,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C234, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46713570608887672,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E234,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E234, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A234)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C234,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73785316374727694,2.9831340609156778E-5,4.2881084950579742E-4,0,0.73739452155716201,null,0,0,0,0,{"$f":"SUMPRODUCT(AE235:AE$605, $I234:$I$604) / $I234","v":0},null,-47000,{"$f":"IF(E234>Mat_Year,0,  -SUM($AD$5:AD234))","v":-9306},-0.27761045570881299,-20.154109926772477,-27.690767467494911,-20.431720382481291,-426.95913453557097,{"$f":"SUMPRODUCT(AN235:AN$605, $I235:$I$605) / $I234","v":-315.03314820787028},null,0,0,0,-2.7128976741865638,0.1,-2.9841874416052203,-31.107893330672596,0.1,-34.218682663739855,-2.201892145003304,-1.5694131559746263E-2,-2.9841874416052203,-2.1269992907588426E-2,-2.201892145003304,-1.5694131559746263E-2,-47.430688820546656,{"$f":"(SUMPRODUCT(BE235:BE$605,$I234:$I$604)+SUMPRODUCT(BF235:BF$605,$I235:$I$605)) / $I234","v":-34.996883804952951},null,-2.201892145003304,-20.447414514041039,null,474.68488275945145,350.03003201282326,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C234, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.56340493148142812,null,352.42299328242302,3.2451573745713902,2.3929612695997662,null,477.93004013402282]
[19.166666666666664,2,20,19.666666666666664,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C235, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46558564789072387,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E235,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E235, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A235)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C235,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73739452155716201,2.9812797744447E-5,4.2854430494540876E-4,0,0.73693616445447219,null,0,0,0,0,{"$f":"SUMPRODUCT(AE236:AE$605, $I235:$I$604) / $I235","v":0},null,-47000,{"$f":"IF(E235>Mat_Year,0,  -SUM($AD$5:AD235))","v":-9306},-0.27743789580982381,-20.141582332434211,-27.690767467494911,-20.419020228244037,-400.9562700874809,{"$f":"SUMPRODUCT(AN236:AN$605, $I236:$I$605) / $I235","v":-295.66295694650222},null,0,0,0,-2.7181540539829045,0.1,-2.9899694593811952,-31.168166485670636,0.1,-34.284983134237699,-2.2047870989709226,-1.571476553517976E-2,-2.9899694593811952,-2.1311204620824632E-2,-2.2047870989709226,-1.571476553517976E-2,-44.59696210470301,{"$f":"(SUMPRODUCT(BE236:BE$605,$I235:$I$604)+SUMPRODUCT(BF236:BF$605,$I236:$I$605)) / $I235","v":-32.885555534100362},null,-2.2047870989709226,-20.434734993779216,null,445.83035590852762,328.5485124806026,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C235, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.56199528568852941,null,330.66191916515402,2.8678287027966682,2.1134066845514212,null,448.69818461132428]
[19.249999999999996,3,20,19.749999999999996,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C236, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46404073312388305,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E236,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E236, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A236)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C236,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73693616445447219,2.9794266405797555E-5,4.2827792606646865E-4,0,0.73647809226199989,null,0,0,0,0,{"$f":"SUMPRODUCT(AE237:AE$605, $I236:$I$604) / $I236","v":0},null,-47000,{"$f":"IF(E236>Mat_Year,0,  -SUM($AD$5:AD236))","v":-9306},-0.27726544317235202,-20.129062525124027,-27.690767467494915,-20.406327968296381,-374.85060818205847,{"$f":"SUMPRODUCT(AN237:AN$605, $I237:$I$605) / $I236","v":-276.24096943711237},null,0,0,0,-2.7234206182874283,0.1,-2.9957626801161714,-31.228556423029175,0.1,-34.351412065332099,-2.2076858591006614,-1.5735426639284934E-2,-2.9957626801161714,-2.1352496183890384E-2,-2.2076858591006614,-1.5735426639284934E-2,-41.746178981242842,{"$f":"(SUMPRODUCT(BE237:BE$605,$I236:$I$604)+SUMPRODUCT(BF237:BF$605,$I237:$I$605)) / $I236","v":-30.764269019067005},null,-2.2076858591006614,-20.422063394935666,null,416.85590064634692,307.00523845617937,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C236, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.56058916684605375,null,308.8560275838247,2.5130267242041944,1.8507891276453279,null,419.36892737055109]
[19.333333333333329,4,20,19.833333333333329,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C237, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46250094472132686,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E237,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E237, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A237)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C237,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73647809226199989,2.9775746586043952E-5,4.2801171276599104E-4,0,0.73602030480264791,null,0,0,0,0,{"$f":"SUMPRODUCT(AE238:AE$605, $I237:$I$604) / $I237","v":0},null,-47000,{"$f":"IF(E237>Mat_Year,0,  -SUM($AD$5:AD237))","v":-9306},-0.27709309772972501,-20.11655050000158,-27.690767467494915,-20.393643597731305,-348.6417424287979,{"$f":"SUMPRODUCT(AN238:AN$605, $I238:$I$605) / $I237","v":-256.76700534686063},null,0,0,0,-2.7286973868331477,0.1,-3.0015671255164627,-31.289063369020088,0.1,-34.417969705922097,-2.2105884303966992,-1.5756114907729383E-2,-3.0015671255164627,-2.1393867751498836E-2,-2.2105884303966992,-1.5756114907729383E-2,-38.87826067881155,{"$f":"(SUMPRODUCT(BE238:BE$605,$I237:$I$604)+SUMPRODUCT(BF238:BF$605,$I238:$I$605)) / $I237","v":-28.632987255195854},null,-2.2105884303966992,-20.409399712639036,null,387.76103150928952,285.39999260205644,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C237, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.55918656612952955,null,287.00519438607398,2.1809205174685329,1.6052017840175381,null,389.94195202675803]
[19.416666666666661,5,20,19.916666666666661,19,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C238, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.46096626567266014,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E238,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.42199999999999999},{"$f":"PAD_Res_Mort","v":0.15},0.48529999999999995,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E238, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A238)","v":5.3646636359842574},0.3,6.9740627267795352,{"$f":"VLOOKUP(C238,Others!$L$10:$M$61,2)","v":0},0,0,4.0441666666666663E-5,5.8117189389829459E-4,0,0.73602030480264791,2.9757238278026172E-5,4.2774566494105403E-4,0,0.7355628018994288,null,0,0,0,0,{"$f":"SUMPRODUCT(AE239:AE$605, $I238:$I$604) / $I238","v":0},null,-47000,{"$f":"IF(E238>Mat_Year,0,  -SUM($AD$5:AD238))","v":-9306},-0.27692085941531158,-20.104046252229541,-27.690767467494915,-20.380967111644853,-322.32926483060447,{"$f":"SUMPRODUCT(AN239:AN$605, $I239:$I$605) / $I238","v":-237.24088374743494},null,0,0,0,-2.7339843793913086,0.1,-3.0073828173304396,-31.349687550353668,0.1,-34.484656305389038,-2.2134948178697962,-1.5776830376227645E-2,-3.0073828173304396,-2.1435319478662958E-2,-2.2134948178697962,-1.5776830376227645E-2,-35.993128092670922,{"$f":"(SUMPRODUCT(BE239:BE$605,$I238:$I$604)+SUMPRODUCT(BF239:BF$605,$I239:$I$605)) / $I238","v":-26.491673109568399},null,-2.2134948178697962,-20.396743942021082,null,358.54526109255687,263.73255685700337,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C238, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.55778747473656409,null,265.10929510797604,1.8716800896096721,1.3767382509726644,null,360.41694118216657]
[19.499999999999993,6,20,19.999999999999993,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C239, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45943667902393182,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E239,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E239, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A239)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C239,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.7355628018994288,3.05844403281848E-5,4.2519848980660928E-4,0,0.73510701896929398,null,0,0,0,0,{"$f":"SUMPRODUCT(AE240:AE$605, $I239:$I$604) / $I239","v":0},null,-47000,{"$f":"IF(E239>Mat_Year,0,  -SUM($AD$5:AD239))","v":-9306},-0.28461880169408776,-19.984329020910636,-27.555699894372896,-20.268947822604723,-296.04783335056584,{"$f":"SUMPRODUCT(AN240:AN$605, $I240:$I$605) / $I239","v":-217.76177379559735},null,0,0,0,-2.7392816157714646,0.1,-3.0132097773486111,-31.410429194179457,0.1,-34.551472113597406,-2.2164050265372985,-1.5747971200406052E-2,-3.0132097773486115,-2.14094176047788E-2,-2.2164050265372985,-1.5747971200406052E-2,-33.090769217254518,{"$f":"(SUMPRODUCT(BE240:BE$605,$I239:$I$604)+SUMPRODUCT(BF240:BF$605,$I240:$I$605)) / $I239","v":-24.3403389224511},null,-2.2164050265372985,-20.284695793805128,null,329.34267592425385,242.10211271804852,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C239, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.5563918838867884,null,243.26760525766025,1.5854732842109036,1.1654925396117335,null,330.92814920846473]
[19.583333333333325,7,20,20.083333333333325,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C240, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45791216787744782,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E240,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E240, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A240)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C240,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73510701896929398,3.0565489035659783E-5,4.2493502051061917E-4,0,0.73465151845974774,null,0,0,0,0,{"$f":"SUMPRODUCT(AE241:AE$605, $I240:$I$604) / $I240","v":0},null,-47000,{"$f":"IF(E240>Mat_Year,0,  -SUM($AD$5:AD240))","v":-9306},-0.28444244096584992,-19.971945963999101,-27.5556998943729,-20.256388404964952,-269.66192271180097,{"$f":"SUMPRODUCT(AN241:AN$605, $I241:$I$605) / $I240","v":-198.23037213420017},null,0,0,0,-2.7445891158215523,0.1,-3.0190480274037079,-31.471288528087129,0.1,-34.618417380895842,-2.2193233955498672,-1.5768706756683817E-2,-3.0190480274037079,-2.1450899460589274E-2,-2.2193233955498672,-1.5768706756683817E-2,-30.17097236170946,{"$f":"(SUMPRODUCT(BE241:BE$605,$I240:$I$604)+SUMPRODUCT(BF241:BF$605,$I241:$I$605)) / $I240","v":-22.178893552221201},null,-2.2193233955498672,-20.272157111721636,null,300.01879823038553,220.40926568642141,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C240, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.55499978482180201,null,221.38074316101489,1.3223650263872868,0.97147747459348466,null,301.3411632567728]
[19.666666666666657,8,20,20.166666666666657,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C241, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45639271539158421,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E241,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E241, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A241)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C241,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73465151845974774,3.0546549486082647E-5,4.2467171447031223E-4,0,0.7341963001957913,null,0,0,0,0,{"$f":"SUMPRODUCT(AE242:AE$605, $I241:$I$604) / $I241","v":0},null,-47000,{"$f":"IF(E241>Mat_Year,0,  -SUM($AD$5:AD241))","v":-9306},-0.28426618951748511,-19.959570580104675,-27.555699894372896,-20.24383676962216,-243.17175204716344,{"$f":"SUMPRODUCT(AN242:AN$605, $I242:$I$605) / $I241","v":-178.6464968879659},null,0,0,0,-2.7499068994279634,0.1,-3.0248975893707599,-31.532265780107309,0.1,-34.68549235811804,-2.2222456072164594,-1.5789469615735297E-2,-3.0248975893707599,-2.1492461689644513E-2,-2.2222456072164594,-1.5789469615735297E-2,-27.233727761514981,{"$f":"(SUMPRODUCT(BE242:BE$605,$I241:$I$604)+SUMPRODUCT(BF242:BF$605,$I242:$I$605)) / $I241","v":-20.007299453316367},null,-2.2222456072164594,-20.259626239237896,null,270.57313730443269,198.65379634128232,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C241, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.55361116880511818,null,199.44858385116345,1.0825272609916217,0.79478750988113234,null,271.65566456542433]
[19.749999999999989,9,20,20.249999999999989,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C242, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45487830478060132,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E242,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E242, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A242)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C242,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.7341963001957913,3.0527621672176988E-5,4.2440857158452893E-4,0,0.73374136400253454,null,0,0,0,0,{"$f":"SUMPRODUCT(AE243:AE$605, $I242:$I$604) / $I242","v":0},null,-47000,{"$f":"IF(E242>Mat_Year,0,  -SUM($AD$5:AD242))","v":-9306},-0.28409004728127907,-19.94720286447286,-27.555699894372896,-20.231292911754139,-216.57690938857147,{"$f":"SUMPRODUCT(AN243:AN$605, $I243:$I$605) / $I242","v":-159.00996558092831},null,0,0,0,-2.7552349865156209,0.1,-3.0307584851671834,-31.593361178712449,0.1,-34.752697296583698,-2.2251716665967471,-1.5810259813510402E-2,-3.0307584851671834,-2.1534104447671842E-2,-2.2251716665967471,-1.5810259813510402E-2,-24.278955022395341,{"$f":"(SUMPRODUCT(BE243:BE$605,$I242:$I$604)+SUMPRODUCT(BF243:BF$605,$I243:$I$605)) / $I242","v":-17.825518950062683},null,-2.2251716665967471,-20.247103171567648,null,241.00520047876188,176.83548453099104,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C242, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.552226027122109,null,177.47100204749043,0.86613287416790052,0.63551751649939092,null,241.87133335292978]
[19.833333333333321,10,20,20.333333333333321,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C243, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45336891931445822,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E243,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E243, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A243)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C243,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73374136400253454,3.0508705586670945E-5,4.241455917521725E-4,0,0.73328670970519572,null,0,0,0,0,{"$f":"SUMPRODUCT(AE244:AE$605, $I243:$I$604) / $I243","v":0},null,-47000,{"$f":"IF(E243>Mat_Year,0,  -SUM($AD$5:AD243))","v":-9306},-0.2839140141895598,-19.934842812352109,-27.5556998943729,-20.218756826541668,-189.87698114011212,{"$f":"SUMPRODUCT(AN244:AN$605, $I244:$I$605) / $I243","v":-139.3205951344294},null,0,0,0,-2.7605733970480544,0.1,-3.0366307367528602,-31.654574952817686,0.1,-34.820032448099461,-2.228101578757065,-1.5831077386006389E-2,-3.0366307367528602,-2.1575827890700332E-2,-2.228101578757065,-1.5831077386006389E-2,-21.306573410219652,{"$f":"(SUMPRODUCT(BE244:BE$605,$I243:$I$604)+SUMPRODUCT(BF244:BF$605,$I244:$I$605)) / $I243","v":-15.633514236234701},null,-2.228101578757065,-20.234587903927675,null,211.31449311683357,154.95410937066413,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C243, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.55084435107995045,null,155.44787215484473,0.67335569790854588,0.49376278418060338,null,211.98784881474211]
[19.916666666666654,11,20,20.416666666666654,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C244, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.45186454231862783,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E244,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E244, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A244)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C244,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73328670970519572,3.0489801222297156E-5,4.2388277487220882E-4,0,0.73283233712910123,null,0,0,0,0,{"$f":"SUMPRODUCT(AE245:AE$605, $I244:$I$604) / $I244","v":0},null,-47000,{"$f":"IF(E244>Mat_Year,0,  -SUM($AD$5:AD244))","v":-9306},-0.28373809017469731,-19.922490418993814,-27.555699894372896,-20.206228509168511,-163.07155207160935,{"$f":"SUMPRODUCT(AN245:AN$605, $I245:$I$605) / $I244","v":-119.57820186510992},null,0,0,0,-2.7659221510274716,0.1,-3.0425143661302192,-31.715907331781672,0.1,-34.887498064959843,-2.2310353487704178,-1.5851922369267895E-2,-3.0425143661302196,-2.1617632175061328E-2,-2.2310353487704178,-1.5851922369267895E-2,-18.316501849616053,{"$f":"(SUMPRODUCT(BE245:BE$605,$I244:$I$604)+SUMPRODUCT(BF245:BF$605,$I245:$I$605)) / $I244","v":-13.431247374614086},null,-2.2310353487704178,-20.22208043153778,null,181.50051860537926,133.00944923972401,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C244, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.54946613200756822,null,133.37906826274093,0.50437051463220128,0.36961902301692362,null,182.00488912001146]
[19.999999999999986,12,20,20.499999999999986,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C245, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.4503651571739129,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E245,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E245, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A245)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C245,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73283233712910123,3.0470908571792754E-5,4.2362012084366633E-4,0,0.73237824609968583,null,0,0,0,0,{"$f":"SUMPRODUCT(AE246:AE$605, $I245:$I$604) / $I245","v":0},null,-47000,{"$f":"IF(E245>Mat_Year,0,  -SUM($AD$5:AD245))","v":-9306},-0.28356227516910337,-19.910145679652317,-27.5556998943729,-20.19370795482142,-136.16020531216651,{"$f":"SUMPRODUCT(AN246:AN$605, $I246:$I$605) / $I245","v":-99.782601482893256},null,0,0,0,-2.771281268494838,0.1,-3.0484093953443221,-31.777358545407473,0.1,-34.955094399948223,-2.2339729817164899,-1.5872794799387038E-2,-3.0484093953443221,-2.1659517457389123E-2,-2.2339729817164899,-1.5872794799387038E-2,-15.30865892258022,{"$f":"(SUMPRODUCT(BE246:BE$605,$I245:$I$604)+SUMPRODUCT(BF246:BF$605,$I246:$I$605)) / $I245","v":-11.218680296546731},null,-2.2339729817164899,-20.209580749620805,null,151.56277834654765,111.00128177944001,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C245, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.54809136125558322,null,111.26446414455867,0.35935306178229115,0.26318236511866644,null,151.92213140832993]
[20.083333333333318,1,21,20.583333333333318,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C246, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4488707473162622,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E246,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E246, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A246)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C246,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73237824609968583,3.0452027627899377E-5,4.2335762956563597E-4,0,0.73192443644249228,null,0,0,0,0,{"$f":"SUMPRODUCT(AE247:AE$605, $I246:$I$604) / $I246","v":0},null,-47000,{"$f":"IF(E246>Mat_Year,0,  -SUM($AD$5:AD246))","v":-9306},-0.28338656910523163,-19.897808589584891,-27.5556998943729,-20.181195158690123,-109.14252234368325,{"$f":"SUMPRODUCT(AN247:AN$605, $I247:$I$605) / $I246","v":-79.933609088962513},null,0,0,0,-2.7766507695299483,0.1,-3.0543158464829432,-31.838928823943402,0.1,-35.022821706337744,-2.2369144826816552,-1.5893694712503438E-2,-3.0543158464829432,-2.170148389462145E-2,-2.2369144826816552,-1.5893694712503438E-2,-12.282962867078387,{"$f":"(SUMPRODUCT(BE247:BE$605,$I246:$I$604)+SUMPRODUCT(BF247:BF$605,$I247:$I$605)) / $I246","v":-8.9957748014984382},null,-2.2369144826816552,{"$f":"SUM(AN246,BF246)","v":-20.197088853402626},null,121.50077175001958,88.929383890460969,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C246, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.54672003019625692,null,89.103933256739907,0.23848003644656701,0.17454936627893858,null,121.73925178646614]
[20.16666666666665,2,21,20.66666666666665,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C247, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44738129623658773,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E247,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E247, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A247)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C247,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73192443644249228,3.0433158383363152E-5,4.2309530093727132E-4,0,0.7314709079831716,null,0,0,0,0,{"$f":"SUMPRODUCT(AE248:AE$605, $I247:$I$604) / $I247","v":0},null,-47000,{"$f":"IF(E247>Mat_Year,0,  -SUM($AD$5:AD247))","v":-9306},-0.28321097191557748,-19.88547914405175,-27.555699894372896,-20.168690115967326,-82.018082994346713,{"$f":"SUMPRODUCT(AN248:AN$605, $I248:$I$605) / $I247","v":-60.031039173730782},null,0,0,0,-2.7820306742515024,0.1,-3.0602337416766527,-31.900618398083893,0.1,-35.090680237892286,-2.2398598567589834,-1.5914622144804325E-2,-3.0602337416766523,-2.1743531644000173E-2,-2.2398598567589834,-1.5914622144804325E-2,-9.2393315756447087,{"$f":"(SUMPRODUCT(BE248:BE$605,$I247:$I$604)+SUMPRODUCT(BF248:BF$605,$I248:$I$605)) / $I247","v":-6.7624925566090779},null,-2.2398598567589834,-20.184604738112132,null,91.313996225091884,66.793531730339865,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C247, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.54535213022343776,null,66.897348737984231,0.14192909999744616,0.1038170076443663,null,91.455925325089325]
[20.249999999999982,3,21,20.749999999999982,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C248, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44589678748058215,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E248,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E248, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A248)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C248,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.7314709079831716,3.0414300830934715E-5,4.2283313485778836E-4,0,0.73101766054748285,null,0,0,0,0,{"$f":"SUMPRODUCT(AE249:AE$605, $I248:$I$604) / $I248","v":0},null,-47000,{"$f":"IF(E248>Mat_Year,0,  -SUM($AD$5:AD248))","v":-9306},-0.28303548353267843,-19.873157338316052,-27.5556998943729,-20.15619282184873,-54.786465432097316,{"$f":"SUMPRODUCT(AN249:AN$605, $I249:$I$605) / $I248","v":-40.07470561480487},null,0,0,0,-2.7874210028171822,0.1,-3.0661631030989005,-31.962427498970349,0.1,-35.158670248867388,-2.2428091090482516,-1.5935577132524543E-2,-3.0661631030989005,-2.1785660863071755E-2,-2.2428091090482516,-1.5935577132524543E-2,-6.1776825939729987,{"$f":"(SUMPRODUCT(BE249:BE$605,$I248:$I$604)+SUMPRODUCT(BF249:BF$605,$I249:$I$605)) / $I248","v":-4.5187950962452641},null,-2.2428091090482516,-20.172128398981254,null,61.001947172729871,44.593500711050126,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C248, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.54398765275250682,null,44.644583408442088,6.9878882753262817E-2,5.1082697391962029E-2,null,61.071826055483136]
[20.333333333333314,4,21,20.833333333333314,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C249, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44441720464853718,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E249,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E249, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A249)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C249,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73101766054748285,3.0395454963369187E-5,4.2257113122646562E-4,0,0.73056469396129298,null,0,0,0,0,{"$f":"SUMPRODUCT(AE250:AE$605, $I249:$I$604) / $I249","v":0},null,-47000,{"$f":"IF(E249>Mat_Year,0,  -SUM($AD$5:AD249))","v":-9306},-0.28286010388911365,-19.860843167643885,-27.555699894372903,-20.143703271532999,-27.447246158068342,{"$f":"SUMPRODUCT(AN250:AN$605, $I250:$I$605) / $I249","v":-20.064421674942007},null,0,0,0,-2.7928217754237261,0.1,-3.0721039529660992,-32.024356358192051,0.1,-35.226791994011258,-2.245762244655952,-1.5956559711946684E-2,-3.0721039529660992,-2.182787170968797E-2,-2.245762244655952,-1.5956559711946684E-2,-3.0979331195028328,{"$f":"(SUMPRODUCT(BE250:BE$605,$I249:$I$604)+SUMPRODUCT(BF250:BF$605,$I250:$I$605)) / $I249","v":-2.2646438215515263},null,-2.245762244655952,-20.159659831244944,null,30.564117977588143,22.329065496493534,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C249, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.54262658922032381,null,{"$f":"MAX(BT250/(1+BQ250) - (BJ250 + BK250/(1+BQ250)),0)","v":22.345509768906044},2.2508988661011704E-2,1.644427241251023E-2,null,30.586626966249156]
[20.416666666666647,5,21,20.916666666666647,20,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C250, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44294253139516232,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E250,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.434},{"$f":"PAD_Res_Mort","v":0.15},0.49909999999999993,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E250, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A250)","v":5.3360375891693437},0.3,6.9368488659201466,{"$f":"VLOOKUP(C250,Others!$L$10:$M$61,2)","v":0},0,0,4.1591666666666663E-5,5.7807073882667895E-4,0,0.73056469396129298,3.0376620773426178E-5,4.2230928994264395E-4,0,0.73011200805057686,null,0,0,0,0,{"$f":"SUMPRODUCT(AE251:AE$605, $I250:$I$604) / $I250","v":0},null,-47000,{"$f":"IF(E250>Mat_Year,0,  -SUM($AD$5:AD250))","v":-9306},-0.28268483291750401,-19.848536627304266,-27.5556998943729,-20.13122146022177,0,{"$f":"SUMPRODUCT(AN251:AN$605, $I251:$I$605) / $I250","v":0},null,0,0,0,-2.7982330123070036,0.1,-3.0780563135377044,-32.086405207786974,0.1,-35.295045728565675,-2.2487192686952988,-1.5977569919401094E-2,-3.0780563135377044,-2.1870164342006407E-2,-2.2487192686952988,-1.5977569919401094E-2,0,{"$f":"(SUMPRODUCT(BE251:BE$605,$I250:$I$604)+SUMPRODUCT(BF251:BF$605,$I251:$I$605)) / $I250","v":0},null,-2.2487192686952988,-20.14719903014117,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C250, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},{"$f":"(1+BP250)^(1/12) - 1","v":2.5082875760633616E-3},0.54126893108517382,null,0,0,0,null,0]
[20.499999999999979,6,21,20.999999999999979,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C251, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44147275142940429,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E251,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E251, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A251)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C251,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE252:AE$605, $I251:$I$604) / $I251","v":0},null,0,{"$f":"IF(E251>Mat_Year,0,  -SUM($AD$5:AD251))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN252:AN$605, $I252:$I$605) / $I251","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE252:BE$605,$I251:$I$604)+SUMPRODUCT(BF252:BF$605,$I252:$I$605)) / $I251","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C251, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.5399146698267131,null,0,0,0,null,0]
[20.583333333333311,7,21,21.083333333333311,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C252, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.44000784851426711,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E252,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E252, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A252)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C252,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE253:AE$605, $I252:$I$604) / $I252","v":0},null,0,{"$f":"IF(E252>Mat_Year,0,  -SUM($AD$5:AD252))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN253:AN$605, $I253:$I$605) / $I252","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE253:BE$605,$I252:$I$604)+SUMPRODUCT(BF253:BF$605,$I253:$I$605)) / $I252","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C252, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.53856379694591616,null,0,0,0,null,0]
[20.666666666666643,8,21,21.166666666666643,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C253, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43854780646663272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E253,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E253, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A253)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C253,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE254:AE$605, $I253:$I$604) / $I253","v":0},null,0,{"$f":"IF(E253>Mat_Year,0,  -SUM($AD$5:AD253))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN254:AN$605, $I254:$I$605) / $I253","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE254:BE$605,$I253:$I$604)+SUMPRODUCT(BF254:BF$605,$I254:$I$605)) / $I253","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C253, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.53721630396502207,null,0,0,0,null,0]
[20.749999999999975,9,21,21.249999999999975,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C254, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43709260915708209,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E254,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E254, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A254)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C254,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE255:AE$605, $I254:$I$604) / $I254","v":0},null,0,{"$f":"IF(E254>Mat_Year,0,  -SUM($AD$5:AD254))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN255:AN$605, $I255:$I$605) / $I254","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE255:BE$605,$I254:$I$604)+SUMPRODUCT(BF255:BF$605,$I255:$I$605)) / $I254","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C254, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.53587218242748125,null,0,0,0,null,0]
[20.833333333333307,10,21,21.333333333333307,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C255, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43564224050971723,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E255,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E255, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A255)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C255,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE256:AE$605, $I255:$I$604) / $I255","v":0},null,0,{"$f":"IF(E255>Mat_Year,0,  -SUM($AD$5:AD255))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN256:AN$605, $I256:$I$605) / $I255","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE256:BE$605,$I255:$I$604)+SUMPRODUCT(BF256:BF$605,$I256:$I$605)) / $I255","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C255, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.53453142389790265,null,0,0,0,null,0]
[20.916666666666639,11,21,21.416666666666639,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C256, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.4341966845019834,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E256,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E256, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A256)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C256,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE257:AE$605, $I256:$I$604) / $I256","v":0},null,0,{"$f":"IF(E256>Mat_Year,0,  -SUM($AD$5:AD256))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN257:AN$605, $I257:$I$605) / $I256","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE257:BE$605,$I256:$I$604)+SUMPRODUCT(BF257:BF$605,$I257:$I$605)) / $I256","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C256, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.53319401996200066,null,0,0,0,null,0]
[20.999999999999972,12,21,21.499999999999972,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C257, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.43275592516449218,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E257,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E257, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A257)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C257,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE258:AE$605, $I257:$I$604) / $I257","v":0},null,0,{"$f":"IF(E257>Mat_Year,0,  -SUM($AD$5:AD257))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN258:AN$605, $I258:$I$605) / $I257","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE258:BE$605,$I257:$I$604)+SUMPRODUCT(BF258:BF$605,$I258:$I$605)) / $I257","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C257, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.5318599622265423,null,0,0,0,null,0]
[21.083333333333304,1,22,21.583333333333304,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C258, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.43131994658084516,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E258,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E258, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A258)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C258,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE259:AE$605, $I258:$I$604) / $I258","v":0},null,0,{"$f":"IF(E258>Mat_Year,0,  -SUM($AD$5:AD258))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN259:AN$605, $I259:$I$605) / $I258","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE259:BE$605,$I258:$I$604)+SUMPRODUCT(BF259:BF$605,$I259:$I$605)) / $I258","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C258, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.53052924231929455,null,0,0,0,null,0]
[21.166666666666636,2,22,21.666666666666636,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C259, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42988873288745799,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E259,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E259, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A259)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C259,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE260:AE$605, $I259:$I$604) / $I259","v":0},null,0,{"$f":"IF(E259>Mat_Year,0,  -SUM($AD$5:AD259))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN260:AN$605, $I260:$I$605) / $I259","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE260:BE$605,$I259:$I$604)+SUMPRODUCT(BF260:BF$605,$I260:$I$605)) / $I259","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C259, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52920185188897173,null,0,0,0,null,0]
[21.249999999999968,3,22,21.749999999999968,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C260, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42846226827338507,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E260,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E260, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A260)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C260,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE261:AE$605, $I260:$I$604) / $I260","v":0},null,0,{"$f":"IF(E260>Mat_Year,0,  -SUM($AD$5:AD260))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN261:AN$605, $I261:$I$605) / $I260","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE261:BE$605,$I260:$I$604)+SUMPRODUCT(BF261:BF$605,$I261:$I$605)) / $I260","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C260, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52787778260518325,null,0,0,0,null,0]
[21.3333333333333,4,22,21.8333333333333,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C261, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42704053698014505,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E261,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E261, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A261)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C261,Others!$L$10:$M$61,2)","v":0},0,0,4.2933333333333331E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE262:AE$605, $I261:$I$604) / $I261","v":0},null,0,{"$f":"IF(E261>Mat_Year,0,  -SUM($AD$5:AD261))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN262:AN$605, $I262:$I$605) / $I261","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE262:BE$605,$I261:$I$604)+SUMPRODUCT(BF262:BF$605,$I262:$I$605)) / $I261","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C261, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52655702615838129,null,0,0,0,null,0]
[{"$f":"A261+1/12","v":21.416666666666632},5,22,21.916666666666632,21,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C262, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42562352330154662,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E262,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.44800000000000001},{"$f":"PAD_Res_Mort","v":0.15},0.51519999999999999,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E262, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A262)","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Incid","v":0.3},0,{"$f":"VLOOKUP(C262,Others!$L$10:$M$61,2)","v":0},{"$f":"PAD_Res_Laspe","v":0},0,4.2933333333333331E-5,0,0,{"$f":"IF(E262>Mat_Year, 0, AA261)","v":0},0,0,0,0,null,{"$f":"IF(C262>Prem_Term,0,Ann_Prem)","v":0},0,0,0,{"$f":"SUMPRODUCT(AE263:AE$605, $I262:$I$604) / $I262","v":0},null,{"$f":"IF(E262>Mat_Year,0, -Sum_Assured)","v":0},{"$f":"IF(E262>Mat_Year,0,  -SUM($AD$5:AD262))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN263:AN$605, $I263:$I$605) / $I262","v":0},null,0,0,0,{"$f":"IF(E262>Mat_Year,0,\n-Exp_Main/12 * (1+Exp_Main_Infl_Reserve)^(A261))","v":0},{"$f":"PAD_Res_Exp_Main","v":0.1},0,{"$f":"IF(E262>Mat_Year,0,\n-Exp_Claim* (1+Exp_Main_Infl_Reserve)^(A261))","v":0},{"$f":"PAD_Res_Exp_Claim","v":0.1},0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE263:BE$605,$I262:$I$604)+SUMPRODUCT(BF263:BF$605,$I263:$I$605)) / $I262","v":0},null,0,0,null,{"$f":"IF($AA262 = 0, 0, BN262/$AA262)","v":0},0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C262, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52523957425980861,null,0,{"$f":"IF($AA262 = 0, 0, BV262/$AA262)","v":0},0,null,0]
[21.499999999999964,{"$f":"IF(B262=12,1,B262+1)","v":6},{"$f":"IF(B262=12,C262+1,C262)","v":22},{"$f":"$D$5+A263","v":21.999999999999964},{"$f":"INT(D263+0.001)","v":22},null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C263, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},{"$f":"(1+G263)^(1/12) - 1","v":3.329265421250005E-3},{"$f":"I262/(1+H263)","v":0.42421121158351505},null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E263,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},{"$f":"IFERROR( K263*(1+L263), 0)","v":0.53244999999999987},{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E263, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A263)","v":{"$error":"#N/A"}},0.3,{"$f":"IFERROR( N263*(1+O263), 0)","v":0},{"$f":"VLOOKUP(C263,Others!$L$10:$M$61,2)","v":0},0,{"$f":"IFERROR( Q263*(1+R263), 0)","v":0},{"$f":"(M263/1000)/12","v":4.4370833333333319E-5},{"$f":"(P263/1000)/12","v":0},{"$f":"(S263/1000)/12","v":0},0,{"$f":"W263 * (T263)*(1-U263/2)","v":0},{"$f":"W263 * (1-T263/2)*(U263)","v":0},{"$f":"W263 * (1-T263)*(1-U263)*(V263)","v":0},{"$f":"W263-SUM(X263:Z263)","v":0},null,0,{"$f":"IF(Prem_Mode=\"Mth\",AC263/12,\nIF(B263=1, AC263, 0))","v":0},{"$f":"AD263*$W263","v":0},{"$f":"IF($W263 = 0, 0, AG263/$W263)","v":0},{"$f":"SUMPRODUCT(AE264:AE$605, $I263:$I$604) / $I263","v":0},null,0,{"$f":"IF(E263>Mat_Year,0,  -SUM($AD$5:AD263))","v":0},{"$f":"AJ263*X263","v":0},{"$f":"AI263*Y263","v":0},{"$f":"IF($W263 = 0, 0, AN263/$W263)","v":0},{"$f":"SUM(AK263:AL263)","v":0},{"$f":"IF($W263 = 0, 0, AP263/$W263)","v":0},{"$f":"SUMPRODUCT(AN264:AN$605, $I264:$I$605) / $I263","v":0},null,0,0,0,0,0.1,{"$f":"AU263*(1+AV263)","v":0},0,0.1,{"$f":"AX263*(1+AY263)","v":0},{"$f":"AW263*$W263","v":0},{"$f":"AZ263*SUM(X263:Y263)","v":0},0,0,{"$f":"SUM(AT263,BA263)","v":0},{"$f":"SUM(BB263)","v":0},{"$f":"IF($W263 = 0, 0, BH263/$W263)","v":0},{"$f":"(SUMPRODUCT(BE264:BE$605,$I263:$I$604)+SUMPRODUCT(BF264:BF$605,$I264:$I$605)) / $I263","v":0},null,{"$f":"SUM(AE263,BE263)","v":0},{"$f":"SUM(AN263,BF263)","v":0},null,0,{"$f":"MAX(BN264/(1+H264) - (BJ264 + BK264/(1+H264)),0)","v":0},null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C263, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},{"$f":"(1+BP263)^(1/12) - 1","v":2.5082875760633616E-3},{"$f":"BR262/(1+BQ263)","v":0.52392541864144648},null,{"$f":"MAX(BT264/(1+BQ264) - (BJ264 + BK264/(1+BQ264)),0)","v":0},0,0,null,0]
[21.583333333333297,7,22,22.083333333333297,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C264, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42280358622391928,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E264,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E264, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A264)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C264,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE265:AE$605, $I264:$I$604) / $I264","v":0},null,0,{"$f":"IF(E264>Mat_Year,0,  -SUM($AD$5:AD264))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN265:AN$605, $I265:$I$605) / $I264","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE265:BE$605,$I264:$I$604)+SUMPRODUCT(BF265:BF$605,$I265:$I$605)) / $I264","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C264, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52261455105596288,null,0,0,{"$f":"BT264-BN264","v":0},null,{"$f":"BM264+BU264","v":0}]
[21.666666666666629,8,22,22.166666666666629,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C265, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42140063167239944,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E265,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E265, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A265)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C265,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE266:AE$605, $I265:$I$604) / $I265","v":0},null,0,{"$f":"IF(E265>Mat_Year,0,  -SUM($AD$5:AD265))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN266:AN$605, $I266:$I$605) / $I265","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE266:BE$605,$I265:$I$604)+SUMPRODUCT(BF266:BF$605,$I266:$I$605)) / $I265","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C265, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52130696327666071,null,0,0,0,null,0]
[21.749999999999961,9,22,22.249999999999961,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C266, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.42000233243019525,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E266,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E266, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A266)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C266,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE267:AE$605, $I266:$I$604) / $I266","v":0},null,0,{"$f":"IF(E266>Mat_Year,0,  -SUM($AD$5:AD266))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN267:AN$605, $I267:$I$605) / $I266","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE267:BE$605,$I266:$I$604)+SUMPRODUCT(BF267:BF$605,$I267:$I$605)) / $I266","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C266, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.52000264709742616,null,0,0,0,null,0]
[21.833333333333293,10,22,22.333333333333293,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C267, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.41860867304997462,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E267,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E267, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A267)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C267,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE268:AE$605, $I267:$I$604) / $I267","v":0},null,0,{"$f":"IF(E267>Mat_Year,0,  -SUM($AD$5:AD267))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN268:AN$605, $I268:$I$605) / $I267","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE268:BE$605,$I267:$I$604)+SUMPRODUCT(BF268:BF$605,$I268:$I$605)) / $I267","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C267, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.51870159433267726,null,0,0,0,null,0]
[21.916666666666625,11,22,22.416666666666625,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C268, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.4172196381356631,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E268,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E268, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A268)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C268,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE269:AE$605, $I268:$I$604) / $I268","v":0},null,0,{"$f":"IF(E268>Mat_Year,0,  -SUM($AD$5:AD268))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN269:AN$605, $I269:$I$605) / $I268","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE269:BE$605,$I268:$I$604)+SUMPRODUCT(BF269:BF$605,$I269:$I$605)) / $I268","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C268, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.51740379681731241,null,0,0,0,null,0]
[21.999999999999957,12,22,22.499999999999957,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C269, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.41583521234227383,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E269,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E269, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A269)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C269,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE270:AE$605, $I269:$I$604) / $I269","v":0},null,0,{"$f":"IF(E269>Mat_Year,0,  -SUM($AD$5:AD269))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN270:AN$605, $I270:$I$605) / $I269","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE270:BE$605,$I269:$I$604)+SUMPRODUCT(BF270:BF$605,$I270:$I$605)) / $I269","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C269, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.51610924640665912,null,0,0,0,null,0]
[22.08333333333329,1,23,22.58333333333329,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C270, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41445538037573787,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E270,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E270, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A270)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C270,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE271:AE$605, $I270:$I$604) / $I270","v":0},null,0,{"$f":"IF(E270>Mat_Year,0,  -SUM($AD$5:AD270))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN271:AN$605, $I271:$I$605) / $I270","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE271:BE$605,$I270:$I$604)+SUMPRODUCT(BF271:BF$605,$I271:$I$605)) / $I270","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C270, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.51481793497642314,null,0,0,0,null,0]
[22.166666666666622,2,23,22.666666666666622,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C271, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41308012699273539,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E271,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E271, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A271)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C271,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE272:AE$605, $I271:$I$604) / $I271","v":0},null,0,{"$f":"IF(E271>Mat_Year,0,  -SUM($AD$5:AD271))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN272:AN$605, $I272:$I$605) / $I271","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE272:BE$605,$I271:$I$604)+SUMPRODUCT(BF272:BF$605,$I272:$I$605)) / $I271","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C271, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.51352985442263721,null,0,0,0,null,0]
[22.249999999999954,3,23,22.749999999999954,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C272, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.4117094370005272,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E272,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E272, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A272)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C272,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE273:AE$605, $I272:$I$604) / $I272","v":0},null,0,{"$f":"IF(E272>Mat_Year,0,  -SUM($AD$5:AD272))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN273:AN$605, $I273:$I$605) / $I272","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE273:BE$605,$I272:$I$604)+SUMPRODUCT(BF273:BF$605,$I273:$I$605)) / $I272","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C272, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.51224499666161027,null,0,0,0,null,0]
[22.333333333333286,4,23,22.833333333333286,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C273, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.41034329525678698,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E273,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E273, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A273)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C273,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE274:AE$605, $I273:$I$604) / $I273","v":0},null,0,{"$f":"IF(E273>Mat_Year,0,  -SUM($AD$5:AD273))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN274:AN$605, $I274:$I$605) / $I273","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE274:BE$605,$I273:$I$604)+SUMPRODUCT(BF274:BF$605,$I274:$I$605)) / $I273","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C273, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.51096335362987677,null,0,0,0,null,0]
[22.416666666666618,5,23,22.916666666666618,22,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C274, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40898168666943391,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E274,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":0.46299999999999997},{"$f":"PAD_Res_Mort","v":0.15},0.53244999999999987,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E274, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A274)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C274,Others!$L$10:$M$61,2)","v":0},0,0,4.4370833333333319E-5,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE275:AE$605, $I274:$I$604) / $I274","v":0},null,0,{"$f":"IF(E274>Mat_Year,0,  -SUM($AD$5:AD274))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN275:AN$605, $I275:$I$605) / $I274","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE275:BE$605,$I274:$I$604)+SUMPRODUCT(BF275:BF$605,$I275:$I$605)) / $I274","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C274, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50968491728414611,null,0,0,0,null,0]
[22.49999999999995,6,23,22.99999999999995,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C275, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40762459619646602,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E275,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E275, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A275)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C275,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE276:AE$605, $I275:$I$604) / $I275","v":0},null,0,{"$f":"IF(E275>Mat_Year,0,  -SUM($AD$5:AD275))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN276:AN$605, $I276:$I$605) / $I275","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE276:BE$605,$I275:$I$604)+SUMPRODUCT(BF276:BF$605,$I276:$I$605)) / $I275","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C275, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50840967960125194,null,0,0,0,null,0]
[22.583333333333282,7,23,23.083333333333282,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C276, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40627200884579395,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E276,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E276, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A276)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C276,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE277:AE$605, $I276:$I$604) / $I276","v":0},null,0,{"$f":"IF(E276>Mat_Year,0,  -SUM($AD$5:AD276))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN277:AN$605, $I277:$I$605) / $I276","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE277:BE$605,$I276:$I$604)+SUMPRODUCT(BF277:BF$605,$I277:$I$605)) / $I276","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C276, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50713763257810207,null,0,0,0,null,0]
[22.666666666666615,8,23,23.166666666666615,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C277, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40492390967507536,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E277,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E277, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A277)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C277,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE278:AE$605, $I277:$I$604) / $I277","v":0},null,0,{"$f":"IF(E277>Mat_Year,0,  -SUM($AD$5:AD277))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN278:AN$605, $I278:$I$605) / $I277","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE278:BE$605,$I277:$I$604)+SUMPRODUCT(BF278:BF$605,$I278:$I$605)) / $I277","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C277, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50586876823162819,null,0,0,0,null,0]
[22.749999999999947,9,23,23.249999999999947,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C278, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40358028379154987,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E278,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E278, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A278)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C278,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE279:AE$605, $I278:$I$604) / $I278","v":0},null,0,{"$f":"IF(E278>Mat_Year,0,  -SUM($AD$5:AD278))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN279:AN$605, $I279:$I$605) / $I278","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE279:BE$605,$I278:$I$604)+SUMPRODUCT(BF279:BF$605,$I279:$I$605)) / $I278","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C278, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50460307859873565,null,0,0,0,null,0]
[22.833333333333279,10,23,23.333333333333279,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C279, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40224111635187459,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E279,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E279, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A279)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C279,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE280:AE$605, $I279:$I$604) / $I279","v":0},null,0,{"$f":"IF(E279>Mat_Year,0,  -SUM($AD$5:AD279))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN280:AN$605, $I280:$I$605) / $I279","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,{"$f":"IF($W279 = 0, 0, BE279/$W279)","v":0},0,0,0,0,{"$f":"(SUMPRODUCT(BE280:BE$605,$I279:$I$604)+SUMPRODUCT(BF280:BF$605,$I280:$I$605)) / $I279","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C279, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50334055573625358,null,0,0,0,null,0]
[22.916666666666611,11,23,23.416666666666611,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C280, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.40090639256195998,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E280,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E280, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A280)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C280,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE281:AE$605, $I280:$I$604) / $I280","v":0},null,0,{"$f":"IF(E280>Mat_Year,0,  -SUM($AD$5:AD280))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN281:AN$605, $I281:$I$605) / $I280","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE281:BE$605,$I280:$I$604)+SUMPRODUCT(BF281:BF$605,$I281:$I$605)) / $I280","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C280, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50208119172088495,null,0,0,0,null,0]
[22.999999999999943,12,23,23.499999999999943,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C281, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.39957609767680657,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E281,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E281, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A281)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C281,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE282:AE$605, $I281:$I$604) / $I281","v":0},null,0,{"$f":"IF(E281>Mat_Year,0,  -SUM($AD$5:AD281))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN282:AN$605, $I282:$I$605) / $I281","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE282:BE$605,$I281:$I$604)+SUMPRODUCT(BF282:BF$605,$I282:$I$605)) / $I281","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C281, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.50082497864915709,null,0,0,0,null,0]
[23.083333333333275,1,24,23.583333333333275,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C282, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39825021700034202,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E282,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E282, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A282)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C282,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE283:AE$605, $I282:$I$604) / $I282","v":0},null,0,{"$f":"IF(E282>Mat_Year,0,  -SUM($AD$5:AD282))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN283:AN$605, $I283:$I$605) / $I282","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE283:BE$605,$I282:$I$604)+SUMPRODUCT(BF283:BF$605,$I283:$I$605)) / $I282","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C282, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49957190863737172,null,0,0,0,null,0]
[23.166666666666607,2,24,23.666666666666607,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C283, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39692873588525873,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E283,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E283, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A283)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C283,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE284:AE$605, $I283:$I$604) / $I283","v":0},null,0,{"$f":"IF(E283>Mat_Year,0,  -SUM($AD$5:AD283))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN284:AN$605, $I284:$I$605) / $I283","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE284:BE$605,$I283:$I$604)+SUMPRODUCT(BF284:BF$605,$I284:$I$605)) / $I283","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C283, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49832197382155574,null,0,0,0,null,0]
[23.24999999999994,3,24,23.74999999999994,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C284, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39561163973285213,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E284,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E284, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A284)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C284,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE285:AE$605, $I284:$I$604) / $I284","v":0},null,0,{"$f":"IF(E284>Mat_Year,0,  -SUM($AD$5:AD284))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN285:AN$605, $I285:$I$605) / $I284","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE285:BE$605,$I284:$I$604)+SUMPRODUCT(BF285:BF$605,$I285:$I$605)) / $I284","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C284, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49707516635741184,null,0,0,0,null,0]
[23.333333333333272,4,24,23.833333333333272,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C285, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39429891399285927,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E285,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E285, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A285)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C285,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE286:AE$605, $I285:$I$604) / $I285","v":0},null,0,{"$f":"IF(E285>Mat_Year,0,  -SUM($AD$5:AD285))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN286:AN$605, $I286:$I$605) / $I285","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE286:BE$605,$I285:$I$604)+SUMPRODUCT(BF286:BF$605,$I286:$I$605)) / $I285","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C285, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49583147842026914,null,0,0,0,null,0]
[23.416666666666604,5,24,23.916666666666604,23,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C286, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39299054416329815,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E286,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E286, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A286)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C286,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE287:AE$605, $I286:$I$604) / $I286","v":0},null,0,{"$f":"IF(E286>Mat_Year,0,  -SUM($AD$5:AD286))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN287:AN$605, $I287:$I$605) / $I286","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE287:BE$605,$I286:$I$604)+SUMPRODUCT(BF287:BF$605,$I287:$I$605)) / $I286","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C286, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49459090220503427,null,0,0,0,null,0]
[23.499999999999936,6,24,23.999999999999936,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C287, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.39168651579030761,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E287,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E287, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A287)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C287,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE288:AE$605, $I287:$I$604) / $I287","v":0},null,0,{"$f":"IF(E287>Mat_Year,0,  -SUM($AD$5:AD287))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN288:AN$605, $I288:$I$605) / $I287","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE288:BE$605,$I287:$I$604)+SUMPRODUCT(BF288:BF$605,$I288:$I$605)) / $I287","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C287, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49335342992614228,null,0,0,0,null,0]
[23.583333333333268,7,24,24.083333333333268,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C288, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3903868144679874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E288,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E288, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A288)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C288,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE289:AE$605, $I288:$I$604) / $I288","v":0},null,0,{"$f":"IF(E288>Mat_Year,0,  -SUM($AD$5:AD288))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN289:AN$605, $I289:$I$605) / $I288","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE289:BE$605,$I288:$I$604)+SUMPRODUCT(BF289:BF$605,$I289:$I$605)) / $I288","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C288, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49211905381750776,null,0,0,0,null,0]
[23.6666666666666,8,24,24.1666666666666,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C289, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3890914258382393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E289,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E289, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A289)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C289,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE290:AE$605, $I289:$I$604) / $I289","v":0},null,0,{"$f":"IF(E289>Mat_Year,0,  -SUM($AD$5:AD289))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN290:AN$605, $I290:$I$605) / $I289","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE290:BE$605,$I289:$I$604)+SUMPRODUCT(BF290:BF$605,$I290:$I$605)) / $I289","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C289, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.49088776613247614,null,0,0,0,null,0]
[23.749999999999932,9,24,24.249999999999932,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C290, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38780033559060834,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E290,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E290, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A290)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C290,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE291:AE$605, $I290:$I$604) / $I290","v":0},null,0,{"$f":"IF(E290>Mat_Year,0,  -SUM($AD$5:AD290))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN291:AN$605, $I291:$I$605) / $I290","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE291:BE$605,$I290:$I$604)+SUMPRODUCT(BF291:BF$605,$I291:$I$605)) / $I290","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C290, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.48965955914377512,null,0,0,0,null,0]
[23.833333333333265,10,24,24.333333333333265,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C291, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38651352946212481,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E291,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E291, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A291)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C291,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE292:AE$605, $I291:$I$604) / $I291","v":0},null,0,{"$f":"IF(E291>Mat_Year,0,  -SUM($AD$5:AD291))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN292:AN$605, $I292:$I$605) / $I291","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE292:BE$605,$I291:$I$604)+SUMPRODUCT(BF292:BF$605,$I292:$I$605)) / $I291","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C291, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.48843442514346613,null,0,0,0,null,0]
[23.916666666666597,11,24,24.416666666666597,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C292, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.3852309932371466,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E292,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E292, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A292)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C292,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE293:AE$605, $I292:$I$604) / $I292","v":0},null,0,{"$f":"IF(E292>Mat_Year,0,  -SUM($AD$5:AD292))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN293:AN$605, $I293:$I$605) / $I292","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE293:BE$605,$I292:$I$604)+SUMPRODUCT(BF293:BF$605,$I293:$I$605)) / $I292","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C292, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.48721235644289584,null,0,0,0,null,0]
[23.999999999999929,12,24,24.499999999999929,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C293, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909333E-2},3.329265421250005E-3,0.38395271274720222,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E293,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E293, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A293)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C293,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE294:AE$605, $I293:$I$604) / $I293","v":0},null,0,{"$f":"IF(E293>Mat_Year,0,  -SUM($AD$5:AD293))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN294:AN$605, $I294:$I$605) / $I293","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE294:BE$605,$I293:$I$604)+SUMPRODUCT(BF294:BF$605,$I294:$I$605)) / $I293","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C293, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818182E-2},2.5082875760633616E-3,0.48599334537264816,null,0,0,0,null,0]
[24.083333333333261,1,25,24.583333333333261,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C294, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38267867387083426,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E294,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E294, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A294)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C294,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE295:AE$605, $I294:$I$604) / $I294","v":0},null,0,{"$f":"IF(E294>Mat_Year,0,  -SUM($AD$5:AD294))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN295:AN$605, $I295:$I$605) / $I294","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE295:BE$605,$I294:$I$604)+SUMPRODUCT(BF295:BF$605,$I295:$I$605)) / $I294","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C294, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.48477738428249589,null,0,0,0,null,0]
[24.166666666666593,2,25,24.666666666666593,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C295, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38140886253344336,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E295,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E295, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A295)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C295,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE296:AE$605, $I295:$I$604) / $I295","v":0},null,0,{"$f":"IF(E295>Mat_Year,0,  -SUM($AD$5:AD295))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN296:AN$605, $I296:$I$605) / $I295","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE296:BE$605,$I295:$I$604)+SUMPRODUCT(BF296:BF$605,$I296:$I$605)) / $I295","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C295, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.48356446554135279,null,0,0,0,null,0]
[24.249999999999925,3,25,24.749999999999925,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C296, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.38014326470713283,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E296,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E296, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A296)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C296,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE297:AE$605, $I296:$I$604) / $I296","v":0},null,0,{"$f":"IF(E296>Mat_Year,0,  -SUM($AD$5:AD296))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN297:AN$605, $I297:$I$605) / $I296","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE297:BE$605,$I296:$I$604)+SUMPRODUCT(BF297:BF$605,$I297:$I$605)) / $I296","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C296, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.48235458153722571,null,0,0,0,null,0]
[24.333333333333258,4,25,24.833333333333258,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C297, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37888186641055349,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E297,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E297, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A297)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C297,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE298:AE$605, $I297:$I$604) / $I297","v":0},null,0,{"$f":"IF(E297>Mat_Year,0,  -SUM($AD$5:AD297))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN298:AN$605, $I298:$I$605) / $I297","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE298:BE$605,$I297:$I$604)+SUMPRODUCT(BF298:BF$605,$I298:$I$605)) / $I297","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C297, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.48114772467716682,null,0,0,0,null,0]
[24.41666666666659,5,25,24.91666666666659,24,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C298, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37762465370874942,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E298,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E298, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A298)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C298,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE299:AE$605, $I298:$I$604) / $I298","v":0},null,0,{"$f":"IF(E298>Mat_Year,0,  -SUM($AD$5:AD298))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN299:AN$605, $I299:$I$605) / $I298","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE299:BE$605,$I298:$I$604)+SUMPRODUCT(BF299:BF$605,$I299:$I$605)) / $I298","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C298, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47994388738722588,null,0,0,0,null,0]
[24.499999999999922,6,25,24.999999999999922,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C299, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.3763716127130039,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E299,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E299, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A299)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C299,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE300:AE$605, $I299:$I$604) / $I299","v":0},null,0,{"$f":"IF(E299>Mat_Year,0,  -SUM($AD$5:AD299))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN300:AN$605, $I300:$I$605) / $I299","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE300:BE$605,$I299:$I$604)+SUMPRODUCT(BF300:BF$605,$I300:$I$605)) / $I299","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C299, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47874306211240281,null,0,0,0,null,0]
[24.583333333333254,7,25,25.083333333333254,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C300, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37512272958068599,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E300,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E300, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A300)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C300,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE301:AE$605, $I300:$I$604) / $I300","v":0},null,0,{"$f":"IF(E300>Mat_Year,0,  -SUM($AD$5:AD300))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN301:AN$605, $I301:$I$605) / $I300","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE301:BE$605,$I300:$I$604)+SUMPRODUCT(BF301:BF$605,$I301:$I$605)) / $I300","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C300, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.4775452413166002,null,0,0,0,null,0]
[24.666666666666586,8,25,25.166666666666586,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C301, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37387799051509762,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E301,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E301, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A301)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C301,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE302:AE$605, $I301:$I$604) / $I301","v":0},null,0,{"$f":"IF(E301>Mat_Year,0,  -SUM($AD$5:AD301))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN302:AN$605, $I302:$I$605) / $I301","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE302:BE$605,$I301:$I$604)+SUMPRODUCT(BF302:BF$605,$I302:$I$605)) / $I301","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C301, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47635041748257606,null,0,0,0,null,0]
[24.749999999999918,9,25,25.249999999999918,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C302, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37263738176532119,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E302,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E302, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A302)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C302,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE303:AE$605, $I302:$I$604) / $I302","v":0},null,0,{"$f":"IF(E302>Mat_Year,0,  -SUM($AD$5:AD302))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN303:AN$605, $I303:$I$605) / $I302","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE303:BE$605,$I302:$I$604)+SUMPRODUCT(BF303:BF$605,$I303:$I$605)) / $I302","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C302, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47515858311189663,null,0,0,0,null,0]
[24.83333333333325,10,25,25.33333333333325,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C303, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37140088962606765,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E303,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E303, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A303)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C303,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE304:AE$605, $I303:$I$604) / $I303","v":0},null,0,{"$f":"IF(E303>Mat_Year,0,  -SUM($AD$5:AD303))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN304:AN$605, $I304:$I$605) / $I303","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE304:BE$605,$I303:$I$604)+SUMPRODUCT(BF304:BF$605,$I304:$I$605)) / $I303","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C303, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47396973072488929,null,0,0,0,null,0]
[24.916666666666583,11,25,25.416666666666583,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C304, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.37016850043752503,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E304,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E304, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A304)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C304,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE305:AE$605, $I304:$I$604) / $I304","v":0},null,0,{"$f":"IF(E304>Mat_Year,0,  -SUM($AD$5:AD304))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN305:AN$605, $I305:$I$605) / $I304","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE305:BE$605,$I304:$I$604)+SUMPRODUCT(BF305:BF$605,$I305:$I$605)) / $I304","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C304, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47278385286059571,null,0,0,0,null,0]
[24.999999999999915,12,25,25.499999999999915,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C305, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090909111E-2},3.329265421250005E-3,0.36894020058520766,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E305,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E305, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A305)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C305,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE306:AE$605, $I305:$I$604) / $I305","v":0},null,0,{"$f":"IF(E305>Mat_Year,0,  -SUM($AD$5:AD305))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN306:AN$605, $I306:$I$605) / $I305","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE306:BE$605,$I305:$I$604)+SUMPRODUCT(BF306:BF$605,$I306:$I$605)) / $I305","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C305, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181833E-2},2.5082875760633616E-3,0.47160094207672487,null,0,0,0,null,0]
[25.083333333333247,1,26,25.583333333333247,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C306, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.3677159764998057,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E306,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E306, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A306)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C306,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE307:AE$605, $I306:$I$604) / $I306","v":0},null,0,{"$f":"IF(E306>Mat_Year,0,  -SUM($AD$5:AD306))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN307:AN$605, $I307:$I$605) / $I306","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE307:BE$605,$I306:$I$604)+SUMPRODUCT(BF307:BF$605,$I307:$I$605)) / $I306","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C306, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.47042099094960654,null,0,0,0,null,0]
[25.166666666666579,2,26,25.666666666666579,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C307, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36649581465703518,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E307,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E307, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A307)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C307,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE308:AE$605, $I307:$I$604) / $I307","v":0},null,0,{"$f":"IF(E307>Mat_Year,0,  -SUM($AD$5:AD307))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN308:AN$605, $I308:$I$605) / $I307","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE308:BE$605,$I307:$I$604)+SUMPRODUCT(BF308:BF$605,$I308:$I$605)) / $I307","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C307, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46924399207414458,null,0,0,0,null,0]
[25.249999999999911,3,26,25.749999999999911,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C308, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36527970157748874,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E308,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E308, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A308)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C308,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE309:AE$605, $I308:$I$604) / $I308","v":0},null,0,{"$f":"IF(E308>Mat_Year,0,  -SUM($AD$5:AD308))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN309:AN$605, $I309:$I$605) / $I308","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE309:BE$605,$I308:$I$604)+SUMPRODUCT(BF309:BF$605,$I309:$I$605)) / $I308","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C308, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46806993806377045,null,0,0,0,null,0]
[25.333333333333243,4,26,25.833333333333243,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C309, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36406762382648655,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E309,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E309, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A309)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C309,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE310:AE$605, $I309:$I$604) / $I309","v":0},null,0,{"$f":"IF(E309>Mat_Year,0,  -SUM($AD$5:AD309))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN310:AN$605, $I310:$I$605) / $I309","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE310:BE$605,$I309:$I$604)+SUMPRODUCT(BF310:BF$605,$I310:$I$605)) / $I309","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C309, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46689882155039697,null,0,0,0,null,0]
[25.416666666666575,5,26,25.916666666666575,25,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C310, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36285956801392805,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E310,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E310, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A310)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C310,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE311:AE$605, $I310:$I$604) / $I310","v":0},null,0,{"$f":"IF(E310>Mat_Year,0,  -SUM($AD$5:AD310))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN311:AN$605, $I311:$I$605) / $I310","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE311:BE$605,$I310:$I$604)+SUMPRODUCT(BF311:BF$605,$I311:$I$605)) / $I310","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C310, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46573063518437191,null,0,0,0,null,0]
[25.499999999999908,6,26,25.999999999999908,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C311, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36165552079414393,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E311,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E311, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A311)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C311,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE312:AE$605, $I311:$I$604) / $I311","v":0},null,0,{"$f":"IF(E311>Mat_Year,0,  -SUM($AD$5:AD311))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN312:AN$605, $I312:$I$605) / $I311","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE312:BE$605,$I311:$I$604)+SUMPRODUCT(BF312:BF$605,$I312:$I$605)) / $I311","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C311, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46456537163443201,null,0,0,0,null,0]
[25.58333333333324,7,26,26.08333333333324,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C312, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.36045546886574875,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E312,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E312, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A312)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C312,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE313:AE$605, $I312:$I$604) / $I312","v":0},null,0,{"$f":"IF(E312>Mat_Year,0,  -SUM($AD$5:AD312))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN313:AN$605, $I313:$I$605) / $I312","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE313:BE$605,$I312:$I$604)+SUMPRODUCT(BF313:BF$605,$I313:$I$605)) / $I312","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C312, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46340302358765689,null,0,0,0,null,0]
[25.666666666666572,8,26,26.166666666666572,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C313, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35925939897149389,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E313,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E313, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A313)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C313,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE314:AE$605, $I313:$I$604) / $I313","v":0},null,0,{"$f":"IF(E313>Mat_Year,0,  -SUM($AD$5:AD313))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN314:AN$605, $I314:$I$605) / $I313","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE314:BE$605,$I313:$I$604)+SUMPRODUCT(BF314:BF$605,$I314:$I$605)) / $I313","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C313, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.4622435837494232,null,0,0,0,null,0]
[25.749999999999904,9,26,26.249999999999904,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C314, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35806729789812125,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E314,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E314, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A314)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C314,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE315:AE$605, $I314:$I$604) / $I314","v":0},null,0,{"$f":"IF(E314>Mat_Year,0,  -SUM($AD$5:AD314))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN315:AN$605, $I315:$I$605) / $I314","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE315:BE$605,$I314:$I$604)+SUMPRODUCT(BF315:BF$605,$I315:$I$605)) / $I314","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C314, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.46108704484335883,null,0,0,0,null,0]
[25.833333333333236,10,26,26.333333333333236,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C315, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35687915247621715,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E315,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E315, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A315)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C315,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE316:AE$605, $I315:$I$604) / $I315","v":0},null,0,{"$f":"IF(E315>Mat_Year,0,  -SUM($AD$5:AD315))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN316:AN$605, $I316:$I$605) / $I315","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE316:BE$605,$I315:$I$604)+SUMPRODUCT(BF316:BF$605,$I316:$I$605)) / $I315","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C315, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.4599333996112972,null,0,0,0,null,0]
[25.916666666666568,11,26,26.416666666666568,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C316, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35569494958006698,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E316,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E316, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A316)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C316,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE317:AE$605, $I316:$I$604) / $I316","v":0},null,0,{"$f":"IF(E316>Mat_Year,0,  -SUM($AD$5:AD316))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN317:AN$605, $I317:$I$605) / $I316","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE317:BE$605,$I316:$I$604)+SUMPRODUCT(BF317:BF$605,$I317:$I$605)) / $I316","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C316, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.45878264081323183,null,0,0,0,null,0]
[25.999999999999901,12,26,26.499999999999901,26,null,{"$f":"INDEX(Others!$D$11:$E$60, MATCH(C317, Others!$A$11:$A$60, 0), MATCH(G$3, Others!$D$10:$E$10, 0))","v":4.0690909090908889E-2},3.329265421250005E-3,0.35451467612751003,null,{"$f":"INDEX(Mortality!$B$7:$F$32, MATCH( E317,Mortality!$A$7:$A$32, 0), MATCH( K$3,Mortality!$B$6:$F$6,0))","v":{"$error":"#N/A"}},{"$f":"PAD_Res_Mort","v":0.15},0,{"$f":"INDEX('Myopia_(Reserve)'!$H:$H, MATCH(E317, 'Myopia_(Reserve)'!$A:$A, 0)) * Trend_Factor_Reserve^(A317)","v":{"$error":"#N/A"}},0.3,0,{"$f":"VLOOKUP(C317,Others!$L$10:$M$61,2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(AE318:AE$605, $I317:$I$604) / $I317","v":0},null,0,{"$f":"IF(E317>Mat_Year,0,  -SUM($AD$5:AD317))","v":0},0,0,0,0,0,{"$f":"SUMPRODUCT(AN318:AN$605, $I318:$I$605) / $I317","v":0},null,0,0,0,0,0.1,0,0,0.1,0,0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(BE318:BE$605,$I317:$I$604)+SUMPRODUCT(BF318:BF$605,$I318:$I$605)) / $I317","v":0},null,0,0,null,0,0,null,{"$f":"INDEX(Others!$H$11:$I$60, MATCH(C317, Others!$A$11:$A$60, 0), MATCH(BP$3, Others!$H$10:$I$10, 0))","v":3.0518181818181667E-2},2.5082875760633616E-3,0.45763476122727076,null,0,0,0,null,0]

{"sheet":"Plots","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Workings -->","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Business Size","index":12,"n_rows":38,"n_cols":30,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,1,1,4],[12,1,12,4]]}
[null,null,null,null,null,null,"t","Population",null,"Birth Rate",null,"Birth",null,"Average SA",null,"market penetration",null,"Total Lives",null,"Total Exposure",null,"Avarage Rates",null,"Total Gross Premium",null,"NBV per gross prem",null,"NBV"]
[null,"Assumptions",null,null,null,null,null,"P","A","P","A","P","A","P","A","P","A","P","A","P","A","P","A","P","A","P","A","P","A","Total"]
[null,null,"P","A",null,null,2020,22533810,5132634,{"$f":"C$5","v":1.7600000000000001E-2},{"$f":"D$5","v":1.2E-2},{"$f":"H3*J3","v":396595.05600000004},{"$f":"I3*K3","v":61591.608},{"$f":"C$8","v":47000},{"$f":"D$8","v":55400},{"$f":"C$7","v":0.5},{"$f":"D$7","v":0.5},{"$f":"L3*P3","v":198297.52800000002},{"$f":"M3*Q3","v":30795.804},{"$f":"N3*L3*P3","v":9319983816},{"$f":"O3*M3*Q3","v":1706087541.5999999},{"$f":"C$15","v":74.807450000000003},{"$f":"D$15","v":100.63377499999997},{"$f":"T3*C$15/1000","v":697204223.31622922},{"$f":"U3*D$15/1000","v":171690029.7916775},{"$f":"C$10","v":5.0318683704185838E-2},{"$f":"D$10","v":4.9739340394884854E-2},{"$f":"X3*Z3","v":35082398.790271886},{"$f":"Y3*AA3","v":8539748.8342161682},{"$f":"SUM(AB3:AC3)","v":43622147.624488056}]
[null,"Population Growth",5.4072060536434945E-3,9.3655406923144214E-3,null,null,2021,{"$f":"H3*(1+$C$4)","v":22655654.953843649},{"$f":"I3*(1+$D$4)","v":5180703.8925857563},{"$f":"C$5","v":1.7600000000000001E-2},{"$f":"D$5","v":1.2E-2},{"$f":"H4*J4","v":398739.52718764823},{"$f":"I4*K4","v":62168.446711029079},{"$f":"C$8","v":47000},{"$f":"D$8","v":55400},{"$f":"C$7","v":0.5},{"$f":"D$7","v":0.5},{"$f":"L4*P4","v":199369.76359382411},31084.223355514539,{"$f":"N4*L4*P4","v":9370378888.9097328},1722065973.8955054,74.807450000000003,100.63377499999997,700974150.21317041,173297999.75215614,{"$f":"C$10","v":5.0318683704185838E-2},{"$f":"D$10","v":4.9739340394884854E-2},{"$f":"X4*Z4","v":35272096.549386971},{"$f":"Y4*AA4","v":8619728.1994251646},{"$f":"SUM(AB4:AC4)","v":43891824.748812139}]
[null,"Birth Rate",1.7600000000000001E-2,1.2E-2,null,null,2022,{"$f":"H4*(1+$C$4)","v":22778158.748459328},{"$f":"I4*(1+$D$4)","v":5229223.9857065994},1.7600000000000001E-2,1.2E-2,400895.59397288418,{"$f":"I5*K5","v":62750.687828479196},47000,55400,0.5,0.5,200447.79698644209,31375.343914239598,{"$f":"N5*L5*P5","v":9421046458.3627777},1738194052.8488739,74.807450000000003,100.63377499999997,704764461.88165069,174921029.22073162,5.0318683704185838E-2,4.9739340394884854E-2,35462820.043373518,8700456.6146335695,44163276.658007085]
[null,null,null,null,null,null,2023,{"$f":"H5*(1+$C$4)","v":22901324.946334846},{"$f":"I5*(1+$D$4)","v":5278198.4957339605},1.7600000000000001E-2,1.2E-2,403063.31905549334,63338.381948807524,47000,55400,0.5,0.5,201531.65952774667,31669.190974403762,{"$f":"N6*L6*P6","v":9471987997.8040943},1754473179.9819684,74.807450000000003,100.63377499999997,708575268.54632998,176559259.23783988,5.0318683704185838E-2,4.9739340394884854E-2,35654574.818591319,8781941.0950996354,44436515.913690954]
[null,"Market peneteration",0.5,{"$f":"C7","v":0.5},null,null,2024,23025157.129221123,5327631.6785278693,1.7600000000000001E-2,1.2E-2,405242.76547429181,63931.580142334431,47000,55400,0.5,0.5,202621.3827371459,31965.790071167216,9523204988.6458569,1770904769.9426637,74.807450000000003,100.63377499999997,712406681.02787554,178212832.16483673,5.0318683704185838E-2,4.9739340394884854E-2,35847366.451390482,8864188.721783299,44711555.173173785]
[null,"Average SA",{"$f":"'Business Mix'!C29","v":47000},{"$f":"'Business Mix'!D29","v":55400},null,null,2025,23149658.898236338,5377527.8298067851,1.7600000000000001E-2,1.2E-2,407433.99660895957,64530.333957681425,47000,55400,0.5,0.5,203716.99830447978,32265.166978840713,9574698920.3105507,1787490250.6277754,74.807450000000003,100.63377499999997,716258810.74618554,179881891.69636911,5.0318683704185838E-2,4.9739340394884854E-2,36041200.548273616,8947206.6419615149,44988407.19023513]
[null,"NBV per AP",{"$f":"Business_Portfolio_Result!J14","v":1.0063736740837168},{"$f":"Business_Portfolio_Result!P14","v":0.99478680789769713},null,null,2026,23274833.873970661,5427891.2855208935,1.7600000000000001E-2,1.2E-2,409637.07618188369,65134.695426250721,47000,55400,0.5,0.5,204818.53809094185,32567.34771312536,9626471290.2742672,1804231063.3071449,74.807450000000003,100.63377499999997,720131769.72362781,181566582.87286192,5.0318683704185838E-2,4.9739340394884854E-2,36236082.746058822,9031002.0698493496,45267084.815908171]
[null,"NBV per gross prem",{"$f":"C9/20","v":5.0318683704185838E-2},{"$f":"D9/20","v":4.9739340394884854E-2},null,null,2027,23400685.696591541,5478726.4222288979,1.7600000000000001E-2,1.2E-2,411852.06826001115,65744.717066746773,47000,55400,0.5,0.5,205926.03413000557,32872.358533373386,9678523604.1102619,1821128662.7488856,74.807450000000003,100.63377499999997,724025670.5882982,183267052.09312218,5.0318683704185838E-2,4.9739340394884854E-2,36432018.712043621,9115582.2872268986,45547600.999270521]
[null,null,null,null,null,null,2028,23527218.025949556,5530037.65747834,{"$f":"C$5","v":1.7600000000000001E-2},{"$f":"D$5","v":1.2E-2},414079.03725671221,66360.451889740085,47000,55400,0.5,0.5,207039.51862835611,33180.225944870042,9730857375.5327377,1838184517.3458004,74.807450000000003,100.63377499999997,727940626.5772965,184983447.12706083,5.0318683704185838E-2,4.9739340394884854E-2,36629014.144169837,9200954.6440720633,45829968.788241901]
[null,null,null,null,null,null,2029,23654434.541684859,5581829.4501894843,1.7600000000000001E-2,1.2E-2,416318.04793365352,66981.953402273808,47000,55400,0.5,0.5,208159.02396682676,33490.976701136904,9783474126.4408569,1855400109.2429845,74.807450000000003,100.63377499999997,731876751.54001808,186715917.12853387,5.0318683704185838E-2,4.9739340394884854E-2,36827074.771189176,9287126.5591992568,46114201.330388434]
[null,"From Rate Table",null,null,null,null,2030,23782338.94333417,5634106.3010427924,1.7600000000000001E-2,1.2E-2,418569.16540268139,67609.275612513506,47000,55400,0.5,0.5,209284.5827013407,33804.637806256753,9836375386.9630127,1872776934.466624,74.807450000000003,100.63377499999997,735834159.94146633,188464612.64830393,5.0318683704185838E-2,4.9739340394884854E-2,37026206.352829941,9374105.5209041107,46400311.873734049]
[null,null,"P","A","Total",null,2031,23910934.950438365,5686872.7528700335,1.7600000000000001E-2,1.2E-2,420832.45512771525,68242.473034440409,47000,55400,0.5,0.5,210416.22756385762,34121.236517220204,9889562695.5013084,1890316503.0539994,74.807450000000003,100.63377499999997,739812966.86557937,190229685.64712292,5.0318683704185838E-2,4.9739340394884854E-2,37226414.679964408,9461899.087614188,46688313.767578594]
[null,"Avarage Rates",{"$f":"SUMPRODUCT(Rate_Table!F20:F37,Rate_Table!I20:I37)/SUM(Rate_Table!I20:I37)","v":74.807450000000003},{"$f":"SUMPRODUCT(Rate_Table!F2:F19,Rate_Table!I2:I19)/SUM(Rate_Table!I2:I19)","v":100.63377499999997},{"$f":"SUMPRODUCT(Rate_Table!F2:F37,Rate_Table!I2:I37)","v":78.302829390373631},null,2032,24040226.302650649,5740133.3910490517,1.7600000000000001E-2,1.2E-2,423107.98292665143,68881.600692588618,47000,55400,0.5,0.5,211553.99146332571,34440.800346294309,9943037598.7763081,1908020339.1847048,74.807450000000003,100.63377499999997,743813288.01857877,192011289.50893718,5.0318683704185838E-2,4.9739340394884854E-2,37427705.57477735,9550514.8885458093,46978220.463323161]
[]
[]
[null,null,"Total Lives",{"$f":"SUM(R5:S5)","v":231823.1409006817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T5/1000000","v":9421.0464583627781},1738.1940528488738,null,null,{"$f":"X5/1000000","v":704.76446188165073},174.92102922073161,null,null,{"$f":"AB5/1000000","v":35.462820043373519},8.7004566146335698,44.163276658007085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9471.9879978040935,1754.4731799819683,null,null,708.57526854632999,176.55925923783988,null,null,35.654574818591321,8.7819410950996346,44.436515913690954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9523.2049886458572,1770.9047699426637,null,null,712.40668102787549,178.21283216483673,null,null,35.847366451390485,8.8641887217832984,44.711555173173785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9574.6989203105513,1787.4902506277754,null,null,716.25881074618553,179.88189169636911,null,null,36.041200548273615,8.9472066419615146,44.988407190235129]
[null,"Expense",{"$f":"Business_Portfolio_Result!E20","v":3.6252679353230101E-2},{"$f":"SUM($X$5:$Y$5)*C22","v":31890956.040623415},null,{"$f":"Pricing!J5","v":14.277556772130716},null,null,null,null,null,null,null,null,null,null,null,null,null,9626.4712902742667,1804.231063307145,null,null,720.13176972362783,181.56658287286191,null,null,36.23608274605882,9.0310020698493503,45.26708481590817]
[null,"Tax",{"$f":"Business_Portfolio_Result!E21","v":4.8633938424432047E-2},{"$f":"SUM($X$5:$Y$5)*C23","v":42782570.007139526},null,{"$f":"SUM(D22:D23)/F22","v":5230133.3652213532},null,null,null,null,null,null,null,null,null,null,null,null,null,9678.5236041102617,1821.1286627488857,null,null,724.02567058829823,183.26705209312217,null,null,36.432018712043622,9.1155822872268981,45.547600999270522]
[null,"Commission",{"$f":"Business_Portfolio_Result!E22","v":9.0000000000000011E-2},{"$f":"SUM($X$5:$Y$5)*C24","v":79171694.199214414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9730.8573755327379,1838.1845173458005,null,null,727.94062657729648,184.98344712706083,null,null,36.629014144169837,9.2009546440720626,45.829968788241899]
[null,null,null,{"$f":"SUM(D22:D24)","v":153845220.24697736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9783.4741264408567,1855.4001092429846,null,null,731.87675154001806,186.71591712853387,null,null,36.827074771189174,9.2871265591992564,46.114201330388433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9836.3753869630127,1872.776934466624,null,null,735.83415994146628,188.46461264830393,null,null,37.026206352829938,9.3741055209041111,46.400311873734047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9889.5626955013086,1890.3165030539994,null,null,739.81296686557937,190.22968564712292,null,null,37.226414679964407,9.4618990876141886,46.688313767578592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9943.0375987763073,1908.0203391847049,null,null,743.81328801857876,192.01128950893718,null,null,37.427705574777349,9.5505148885458091,46.978220463323161]
[]
[null,null,{"$f":"SUM(T5:U5)/1000000","v":11159.24051121165},{"$f":"SUM(X5:Y5)/1000000","v":879.68549110238234},{"$f":"AD5/1000000","v":44.163276658007085}]
[null,"Market Size","Total Exposure (million)","Total Gross Premium (million)","NBV (million)"]
[null,0.7,15622.936715696313,1231.5596875433353,61.828587321209731]
[null,0.6,13391.088613453981,1055.6225893228586,52.995931989608337]
[null,0.5,11159.24051121165,879.68549110238234,44.16327665800695]
[null,0.4,8927.3924089693228,703.74839288190594,35.330621326405563]
[null,0.3,6695.5443067269907,527.81129466142932,26.497965994804169]
[null,0.2,4463.6962044846614,351.87419644095297,17.665310663202781]
[null,0.1,2231.8481022423307,175.93709822047649,8.8326553316013907]

{"sheet":"Business Mix","index":13,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Sex","Num of Myopic Parents","Num of High Educated Parents","Pol_Country","Key","Sex","Num of Myopic Parents","Num of High Educated Parents","Pol_Country","Business Mix"]
[null,"Country",null,null,null,null,null,"M",0,0,"A",{"$f":"H2&I2&J2&K2","v":"M00A"},{"$f":"INDEX($C$7:$D$8,MATCH(H2,$B$7:$B$8,0),MATCH($K2,$C$6:$D$6,0))","v":0.5},{"$f":"INDEX($C$11:$D$13,MATCH(I2,$B$11:$B$13,0),MATCH($K2,$C$10:$D$10,0))","v":0.45},{"$f":"INDEX($C$16:$D$18,MATCH(J2,$B$16:$B$18,0),MATCH($K2,$C$15:$D$15,0))","v":0.5},{"$f":"VLOOKUP(K2,$B$3:$C$4,2,0)","v":0.13534172556001003},{"$f":"PRODUCT(M2:P2)","v":1.5225944125501129E-2}]
[null,"P",{"$f":"C27","v":0.86465827443998988},null,null,null,null,"M",0,1,"A",{"$f":"H3&I3&J3&K3","v":"M01A"},0.5,0.45,0.1,{"$f":"VLOOKUP(K3,$B$3:$C$4,2,0)","v":0.13534172556001003},{"$f":"PRODUCT(M3:P3)","v":3.0451888251002263E-3}]
[null,"A",{"$f":"D27","v":0.13534172556001003},null,null,null,null,"M",0,2,"A","M02A",0.5,0.45,0.4,0.13534172556001003,1.2180755300400905E-2]
[null,null,null,null,null,null,null,"M",1,0,"A","M10A",0.5,0.45,0.5,0.13534172556001003,1.5225944125501129E-2]
[null,"Sex","P","A",null,null,null,"M",1,1,"A","M11A",0.5,0.45,0.1,0.13534172556001003,3.0451888251002263E-3]
[null,"M",0.5,0.5,null,null,null,"M",1,2,"A","M12A",0.5,0.45,0.4,0.13534172556001003,1.2180755300400905E-2]
[null,"F",0.5,0.5,null,null,null,"M",2,0,"A","M20A",0.5,0.1,0.5,0.13534172556001003,3.3835431390002511E-3]
[null,null,null,null,null,null,null,"M",2,1,"A","M21A",0.5,0.1,0.1,0.13534172556001003,6.7670862780005027E-4]
[null,"Num of Myopic Parents","P","A",null,null,null,"M",2,2,"A","M22A",0.5,0.1,0.4,0.13534172556001003,2.7068345112002011E-3]
[null,0,0.45,0.45,null,null,null,"F",0,0,"A","F00A",0.5,0.45,0.5,0.13534172556001003,1.5225944125501129E-2]
[null,1,0.45,0.45,null,null,null,"F",0,1,"A","F01A",0.5,0.45,0.1,0.13534172556001003,3.0451888251002263E-3]
[null,2,0.1,0.1,null,null,null,"F",0,2,"A","F02A",0.5,0.45,0.4,0.13534172556001003,1.2180755300400905E-2]
[null,null,null,null,null,null,null,"F",1,0,"A","F10A",0.5,0.45,0.5,0.13534172556001003,1.5225944125501129E-2]
[null,"Num of High Educated Parents","P","A",null,null,null,"F",1,1,"A","F11A",0.5,0.45,0.1,0.13534172556001003,3.0451888251002263E-3]
[null,0,0.6,0.5,null,null,null,"F",1,2,"A","F12A",0.5,0.45,0.4,0.13534172556001003,1.2180755300400905E-2]
[null,1,0.1,0.1,null,null,null,"F",2,0,"A","F20A",0.5,0.1,0.5,0.13534172556001003,3.3835431390002511E-3]
[null,2,0.3,0.4,null,null,null,"F",2,1,"A","F21A",0.5,0.1,0.1,0.13534172556001003,6.7670862780005027E-4]
[null,null,null,null,null,null,null,"F",2,2,"A","F22A",0.5,0.1,0.4,0.13534172556001003,2.7068345112002011E-3]
[null,null,null,null,null,null,null,"M",0,0,"P","M00P",0.5,0.45,0.6,0.86465827443998988,0.11672886704939864]
[null,null,null,null,null,null,null,"M",0,1,"P","M01P",0.5,0.45,0.1,0.86465827443998988,1.9454811174899774E-2]
[null,null,null,null,null,null,null,"M",0,2,"P","M02P",0.5,0.45,0.3,0.86465827443998988,5.8364433524699319E-2]
[null,null,"P","A",null,null,null,"M",1,0,"P","M10P",0.5,0.45,0.6,0.86465827443998988,0.11672886704939864]
[null,"Birth @ 2022",400895.59397288418,62750.687828479196,null,null,null,"M",1,1,"P","M11P",0.5,0.45,0.1,0.86465827443998988,1.9454811174899774E-2]
[null,"market penetration",0.5,0.5,null,null,null,"M",1,2,"P","M12P",0.5,0.45,0.3,0.86465827443998988,5.8364433524699319E-2]
[null,null,{"$f":"C24*C25","v":200447.79698644209},{"$f":"D24*D25","v":31375.343914239598},null,null,null,"M",2,0,"P","M20P",0.5,0.1,0.6,0.86465827443998988,2.5939748233199694E-2]
[null,null,{"$f":"C26 / SUM($C$26:$D$26)","v":0.86465827443998988},{"$f":"D26 / SUM($C$26:$D$26)","v":0.13534172556001003},null,null,null,"M",2,1,"P","M21P",0.5,0.1,0.1,0.86465827443998988,4.3232913721999505E-3]
[null,null,null,null,null,null,null,"M",2,2,"P","M22P",0.5,0.1,0.3,0.86465827443998988,1.2969874116599847E-2]
[null,"Average SA",{"$f":"C37","v":47000},{"$f":"C38","v":55400},null,null,null,"F",0,0,"P","F00P",0.5,0.45,0.6,0.86465827443998988,0.11672886704939864]
[null,"Total SA",{"$f":"C24*C25*C29","v":9421046458.3627777},{"$f":"D24*D25*D29","v":1738194052.8488739},null,null,null,"F",0,1,"P","F01P",0.5,0.45,0.1,0.86465827443998988,1.9454811174899774E-2]
[null,null,{"$f":"C30 / SUM($C$30:$D$30)","v":0.84423724436241732},{"$f":"D30 / SUM($C$30:$D$30)","v":0.15576275563758271},null,null,null,"F",0,2,"P","F02P",0.5,0.45,0.3,0.86465827443998988,5.8364433524699319E-2]
[null,null,null,null,null,null,null,"F",1,0,"P","F10P",0.5,0.45,0.6,0.86465827443998988,0.11672886704939864]
[null,null,null,null,null,null,null,"F",1,1,"P","F11P",0.5,0.45,0.1,0.86465827443998988,1.9454811174899774E-2]
[null,null,null,{"$f":"SUM(C30:D30) / 1000000","v":11159.24051121165},0.28184882457029398,null,null,"F",1,2,"P","F12P",0.5,0.45,0.3,0.86465827443998988,5.8364433524699319E-2]
[null,null,null,null,null,null,null,"F",2,0,"P","F20P",0.5,0.1,0.6,0.86465827443998988,2.5939748233199694E-2]
[null,null,"Average SA",null,null,null,null,"F",2,1,"P","F21P",0.5,0.1,0.1,0.86465827443998988,4.3232913721999505E-3]
[null,"P",47000,null,null,null,null,"F",2,2,"P","F22P",0.5,0.1,0.3,0.86465827443998988,{"$f":"PRODUCT(M37:P37)","v":1.2969874116599847E-2}]
[null,"A",55400]

{"sheet":"Business_Portfolio","index":14,"n_rows":341,"n_cols":39,"rows_kept":341,"cut":false,"hidden":false,"merged":[]}
[null,39,null,"M00A","M01A","M02A","M10A","M11A","M12A","M20A","M21A","M22A","F00A","F01A","F02A","F10A","F11A","F12A","F20A","F21A","F22A","M00P","M01P","M02P","M10P","M11P","M12P","M20P","M21P","M22P","F00P","F01P","F02P","F10P","F11P","F12P","F20P","F21P","F22P"]
[null,null,"Sex","M","M","M","M","M","M","M","M","M","F","F","F","F","F","F","F","F","F","M","M","M","M","M","M","M","M","M","F","F","F","F","F","F","F","F","F"]
[null,null,"Num of Myopic Parents",0,0,0,1,1,1,2,2,2,0,0,0,1,1,1,2,2,2,0,0,0,1,1,1,2,2,2,0,0,0,1,1,1,2,2,2]
[null,null,"Num of High Educated Parents",0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2,0,1,2]
[null,null,"Pol_Country","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","A","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P"]
[]
[]
[null,null,"Business Mix",{"$f":"TRANSPOSE('Business Mix'!Q2:Q37)","v":1.5225944125501129E-2},3.0451888251002263E-3,1.2180755300400905E-2,1.5225944125501129E-2,3.0451888251002263E-3,1.2180755300400905E-2,3.3835431390002511E-3,6.7670862780005027E-4,2.7068345112002011E-3,1.5225944125501129E-2,3.0451888251002263E-3,1.2180755300400905E-2,1.5225944125501129E-2,3.0451888251002263E-3,1.2180755300400905E-2,3.3835431390002511E-3,6.7670862780005027E-4,2.7068345112002011E-3,0.11672886704939864,1.9454811174899774E-2,5.8364433524699319E-2,0.11672886704939864,1.9454811174899774E-2,5.8364433524699319E-2,2.5939748233199694E-2,4.3232913721999505E-3,1.2969874116599847E-2,0.11672886704939864,1.9454811174899774E-2,5.8364433524699319E-2,0.11672886704939864,1.9454811174899774E-2,5.8364433524699319E-2,2.5939748233199694E-2,4.3232913721999505E-3,1.2969874116599847E-2]
[]
[null,"Profitability","Annual Prem",146.4222,160.2722,175.2302,289.04950000000002,315.3091,343.36920000000003,619.37200000000007,667.59770000000003,719.14740000000006,145.97899999999998,159.82899999999998,174.73160000000001,288.19080000000002,314.42270000000002,342.42740000000003,617.87620000000004,666.01880000000006,717.45770000000005,93.224499999999992,102.084,111.71900000000001,185.0625,201.8415,219.9365,400.58099999999996,432.56450000000007,465.3,93.083500000000015,101.94299999999998,111.55450000000002,184.804,201.583,219.65450000000001,400.11100000000005,432.07100000000003,465.3]
[null,null,"NBV @Hurdle",146.66296348577845,160.34227767545343,173.6783403726395,285.10734070940833,315.29868571629072,344.62336712987531,611.54406303765484,659.04424903675817,717.93875764563802,146.07851394964618,160.20705645172666,173.32136891150981,283.67794156178678,314.28474692385038,343.70629293410877,610.46488682581003,657.9284511772662,716.45485609584762,94.065142531789149,102.87169369032719,112.20235682376818,186.62835860231866,204.04279684217556,222.47951440231645,402.29821538334829,435.46206884408173,456.20674065418893,93.794424734895841,102.74082313766536,111.9195628068274,186.24140079850804,203.89844566355231,222.28906337838441,401.97904776863754,435.19880092250901,462.64886026294084]
[null,null,"PV(Prem) @Hurdle",2928.444,3205.444,3504.6039999999998,5780.9900000000007,6306.1819999999998,6867.384,12387.44,13351.954,14382.948,2919.5799999999995,3196.5799999999995,3494.6320000000001,5763.8159999999998,6288.4539999999997,6848.5479999999998,12357.523999999999,13320.376,14349.154,1864.4899999999998,2041.68,2234.38,3701.25,4036.83,4398.7299999999996,8011.619999999999,8651.2900000000009,9306,1861.67,2038.8599999999997,2231.09,3696.08,4031.66,4393.09,8002.22,8641.42,9306]
[null,null,"PM @Hurdle",5.0082215499349977E-2,5.002186208071438E-2,4.9557194014684544E-2,4.9318082319707919E-2,4.9998348559602425E-2,5.0182626620249471E-2,4.9368074681908028E-2,4.93593858274795E-2,4.99159669940848E-2,5.0034085022382054E-2,5.0118269041202375E-2,4.9596457913597139E-2,4.921703634567564E-2,4.9978062481470069E-2,5.0186739281685516E-2,4.940025905074593E-2,4.9392633599627082E-2,4.9930111287107767E-2,5.0450869960036879E-2,5.0385806634892435E-2,5.021632704543013E-2,5.042306210126813E-2,5.0545303330131706E-2,5.0578124686515534E-2,5.021434059320691E-2,5.0334929108154007E-2,4.9022860590392105E-2,5.0381874733382306E-2,5.0391308445732114E-2,5.0163625316247837E-2,5.0388898724732158E-2,5.057431570706665E-2,5.0599706215530393E-2,5.0233441191149149E-2,5.0361954507767127E-2,4.9715115007838047E-2]
[null,null,"NB Margin",1.0016443099869996,1.0004372416142877,0.99114388029369083,0.98636164639415846,0.99996697119204847,1.0036525324049894,0.9873614936381605,0.98718771654958992,0.99831933988169597,1.0006817004476412,1.0023653808240474,0.99192915827194272,0.98434072691351271,0.99956124962940129,1.0037347856337102,0.98800518101491852,0.98785267199254156,0.9986022257421554,1.0090173992007376,1.0077161326978488,1.0043265409086026,1.0084612420253625,1.0109060666026342,1.0115624937303107,1.0042868118641382,1.0066985821630801,0.98045721180784207,1.0076374946676461,1.0078261689146422,1.0032725063249568,1.0077779744946431,1.0114863141413328,1.0119941243106079,1.0046688238229828,1.0072390901553425,0.99430230015676091]
[null,null,"1st Year Loss",196.08861023999998,214.63653024000001,234.66828383999999,387.09509040000006,422.26194671999997,459.84003264,829.46298239999999,894.04683983999985,963.08219808000001,195.49507679999996,214.04299679999997,234.00055872000002,385.94511935999998,421.07487983999994,458.5787740799999,827.45980703999999,891.93237696000006,960.81935184000008,158.36941114422746,173.16116008432468,189.46256732538535,306.48976425973547,332.05189069538517,359.71789949222136,622.18871994528456,663.3494608099453,719.87812064168861,158.69728478132231,173.35754250677326,189.81774022327414,307.01794886274945,332.35744698439186,360.08961576797515,622.94198687073947,664.0998591373484,714.03451059883128]
[null,null,"1st Year IF Prem",2928.444,3205.444,3504.6039999999998,5780.9900000000007,6306.1819999999998,6867.384,12387.44,13351.954,14382.948,2919.5799999999995,3196.5799999999995,3494.6320000000001,5763.8159999999998,6288.4539999999997,6848.5479999999998,12357.523999999999,13320.376,14349.154,1864.4899999999998,2041.68,2234.38,3701.25,4036.83,4398.7299999999996,8011.619999999999,8651.2900000000009,9306,1861.67,2038.8599999999997,2231.09,3696.08,4031.66,4393.09,8002.22,8641.42,9306]
[null,null,"Surplus Stain",6.6959999999999992E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6959999999999992E-2,6.6960000000000006E-2,6.6959999999999992E-2,6.6959999999999992E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6959999999999992E-2,6.6959999999999992E-2,6.6959999999999992E-2,6.6960000000000006E-2,6.6960000000000006E-2,6.6960000000000006E-2,8.4939801846203242E-2,8.481307554774728E-2,8.4794245976684959E-2,8.2807096051262533E-2,8.2255604198191445E-2,8.1777672076308705E-2,7.7660787699027747E-2,7.6676363965367617E-2,7.7356342213807078E-2,8.5244584046217806E-2,8.5026702425263764E-2,8.5078477436263941E-2,8.3065828895140109E-2,8.2436873889264434E-2,8.1967274917649116E-2,7.7846146053312637E-2,7.6850779054524421E-2,7.6728402170517004E-2]
[null,"Premium breakdown @ Earn rate","Myopia Benefit",1927.8579639379882,2111.6890006731996,2312.1210112771773,3834.5373167149514,4182.8066591503748,4559.274425216714,8341.2764595974131,9011.6671248332896,9722.2051448938691,1929.0456589892956,2112.9879678061202,2313.5409026664743,3836.862116690425,4185.3350643370832,4562.0214839952005,8346.1358435347574,9016.8846401392493,9727.79677260686,1258.4916185132995,1378.9163896605089,1510.3011878429284,2511.1939650848385,2740.900248629634,2989.5211054061215,5506.0711283601031,5955.8888326273218,6433.9313924167145,1260.0809144004088,1380.656760978502,1512.2061818551947,2514.346060228529,2744.3367905476066,2993.264764842389,5512.8783516539925,5963.2347551426565,6441.8467651952278]
[null,null,"ROP Benefit",16.85323242114082,18.399347329419157,20.059254441311211,32.369002988390534,35.129589253430701,38.043639885387364,64.753231516362248,69.050542954406595,73.530540209655598,9.3767814530930078,10.245625107218666,11.176126897360813,18.12100960514827,19.692151842852546,21.353745936676194,36.838575328060486,39.381652732759818,42.048149167461226,13.086587307007589,14.307134920642568,15.629847166782193,25.540346051190387,27.767800618097425,30.152926937054815,52.972973123985454,56.82168309950714,60.68457005015739,9.2974158598367396,10.16684898675423,11.106906200598521,18.164835564534208,19.754771812356893,21.455586181806886,37.765638717399632,40.523123555239586,43.341139925734453]
[null,null,"Expense",126.67853668170915,138.44713810417073,151.11277026346153,246.03545408928642,267.57248987112018,290.42126919853331,505.97962924217927,541.86613844681892,579.66454993835714,126.36730869950918,138.14312758425984,150.76871307480519,245.44287077793433,266.97036375683035,289.78714021774988,505.0324943579069,540.87729627427734,578.61382854004501,66.195801991074831,72.390433756569934,79.10776889939234,129.57761777282991,140.95612645484147,153.15502686608897,270.70676257538162,290.6928353789109,310.81692965452589,66.164938676051975,72.366138960282285,79.0739290350609,129.53115998156386,140.92176151938509,153.11721007734934,270.66478781944568,290.65627323628553,311.13173510701381]
[null,null,"Tax",151.93454258154551,165.99514979666202,180.70953062862128,293.82633630908782,320.79792172161945,348.5645070590374,604.30363638887582,647.08974944396391,694.54910590927852,151.55918101967464,165.76283635261467,180.38512060450824,293.0295201091825,320.12686337618766,347.90817532169592,603.47902125549626,646.24603413854993,693.57347575952383,91.881444400286441,100.43259946554316,109.63123099926935,179.66734619933226,195.5561278201416,212.48390164242758,373.9707740007745,401.73326051693101,425.73493961692276,91.795566352307773,100.3962498750616,109.54365002474131,179.55603052169542,195.5321026868863,212.44783075800493,373.94212398314539,401.73518030484985,428.0679321016371]
[null,null,"Commission",263.55995999999999,288.48996,315.41435999999999,520.28910000000008,567.55637999999999,618.06456000000003,1114.8696,1201.6758599999998,1294.46532,262.76219999999995,287.69219999999996,314.51688000000001,518.74343999999996,565.96085999999991,616.3693199999999,1112.17716,1198.83384,1291.4238600000001,167.80409999999998,183.75120000000001,201.0942,333.11250000000001,363.31469999999996,395.88569999999993,721.04579999999987,778.61610000000007,837.54,167.55029999999999,183.49739999999997,200.79810000000001,332.6472,362.84939999999995,395.37810000000002,720.19979999999998,777.7278,837.54]
[null,null,"Overhead",441.55976437761637,482.42340409654844,525.18707338942795,853.93278989828377,932.31896000345387,1013.0155986403288,1756.2574432551701,1880.6045843215215,2018.5333390488395,440.46886983842705,481.7482431497865,524.24425675685097,851.61704281730999,930.36869668704639,1011.1081345286775,1753.8609055237794,1878.1525367151644,2015.6979139261093,267.03044778833123,291.88224219673543,318.61576509162796,522.15822489180891,568.33499647728559,617.53133914830687,1086.8525619397542,1167.5372883773298,1237.2921682616798,266.78086471139477,291.77660119939947,318.36123288440467,521.83471370367715,568.26517343376463,617.42650814045055,1086.7692978260175,1167.5428677609698,1244.0724276703868]
[null,null,"Premium",2928.444,3205.444,3504.6039999999998,5780.9900000000007,6306.1819999999998,6867.384,12387.44,13351.954,14382.948,2919.5799999999995,3196.5799999999995,3494.6320000000001,5763.8159999999998,6288.4539999999997,6848.5479999999998,12357.523999999999,13320.376,14349.154,1864.4899999999998,2041.68,2234.38,3701.25,4036.83,4398.7299999999996,8011.619999999999,8651.2900000000009,9306,1861.67,2038.8599999999997,2231.09,3696.08,4031.66,4393.09,8002.22,8641.42,9306]
[]
[]
[]
[]
[{"$f":"ROUNDUP(C29,0)","v":0},"Distributable Profit",0,-196.08861023999998,-214.63653024000001,-234.66828383999999,-387.09509040000006,-422.26194671999997,-459.84003264,-829.46298239999999,-894.04683983999985,-963.08219808000001,-195.49507679999996,-214.04299679999997,-234.00055872000002,-385.94511935999998,-421.07487983999994,-458.5787740799999,-827.45980703999999,-891.93237696000006,-960.81935184000008,-158.36941114422746,-173.16116008432468,-189.46256732538535,-306.48976425973547,-332.05189069538517,-359.71789949222136,-622.18871994528456,-663.3494608099453,-719.87812064168861,-158.69728478132231,-173.35754250677326,-189.81774022327414,-307.01794886274945,-332.35744698439186,-360.08961576797515,-622.94198687073947,-664.0998591373484,-714.03451059883128]
[{"$f":"ROUNDUP(C30,0)","v":1},null,8.3333333333333329E-2,95.549545677957923,104.83385993885372,113.30974991947511,192.44409319399813,216.64129206381261,239.5017287360028,460.51377203698837,504.17927154382556,561.38601345858217,94.635505191915541,104.39059660736137,112.59108440707367,190.30081867605765,214.90173443524338,237.80758030714173,457.97675944018704,501.47756737544728,558.1420914393052,0.78779026267969332,0.86252029811712272,0.94390534791892999,1.5596888720460049,1.6999231505731291,1.8512085637703444,3.3542506585061185,3.6175588262123561,3.8946743811174538,0.78700282839781877,0.86167171019690714,0.94297426078403601,1.5581952568489106,1.6983194810850613,1.8494721967852739,3.3513464190935105,3.6144662299990244,3.8918354057466074]
[1,null,0.16666666666666666,0.2258311960645894,0.24717199400153578,0.27034888004826207,0.44549204088693989,0.48540655199613286,0.52830662246979943,0.95059673105842091,1.0239638111862028,1.1015131401089246,0.22509404193801585,0.2463849219904678,0.26948699123130682,0.44408722480551643,0.48389708626517602,0.52667973388988587,0.94791282667947074,1.0211132731532686,1.0984691861053053,0.7890879419735759,0.86394107721652913,0.94546018808631449,1.5622581000804727,1.7027233955052297,1.8542580302469143,3.3597762587162232,3.6235182361662153,3.9010902613350291,0.78832307761358678,0.86311723201448287,0.94455617123895375,1.5608094248322413,1.7011687948171044,1.8525751527688157,3.3569699395760972,3.6205314700690492,3.8983661115344406]
[1,null,0.25,0.2262468028604287,0.24762690728827044,0.27084627923151461,0.44631239703781955,0.48630128494697755,0.52928089927554323,0.95235349809682801,1.0258571884436392,1.103552306702186,0.22551010875587901,0.24684044622587475,0.26998502373347072,0.44490854246783723,0.48479299733084746,0.52765535569100741,0.94967258414045563,1.023009966994445,1.1005119612348779,0.79038775531821048,0.86536419280769483,0.94701758521229129,1.5648315533018717,1.7055282455553558,1.8573125117123417,3.365310946276372,3.6294874469702396,3.907516693069939,0.78964549775945392,0.86456513075569241,0.94614068288458208,1.5634278914613167,1.7040227938882253,1.8556832111939989,3.3626027076025098,3.6266066841517901,3.9049075567774585]
[1,null,0.33333333333333331,0.22666348981354612,0.24808300290259228,0.27134497109695777,0.44713488548348612,0.48719834387012856,0.53025770902746761,0.95411483390894769,1.0277554901596626,1.1055967779009024,0.22592725723468818,0.24729715474202296,0.27048435094879891,0.44573199551725307,0.48569123810893211,0.52863351467883446,0.95143691952670506,1.0249115954069912,1.1025600519386956,0.79168970609021094,0.86678964858831731,0.94857754334191058,1.5674092383955811,1.7083377080115079,1.8603720161042232,3.3708547355629932,3.635466474130876,3.9139536930181706,0.79097009228110027,0.86601541019513151,0.94772779985285638,1.5660506635591995,1.7068814857305494,1.8587963801570357,3.3682447378493072,3.6326918880743206,3.9114597585315694]
[1,null,0.41666666666666663,0.2270812593534775,0.24854028350299354,0.27184495854783641,0.44795951102148329,0.48809773399468837,0.53123705741778238,0.95588074876035611,1.0296587274014328,1.1076465656173693,0.22634548981564234,0.24775505021011379,0.27098497579937986,0.44655758877274171,0.48659181385513406,0.52961421658213959,0.95320584317340407,1.0268181695345906,1.104613470219173,0.79299379767222589,0.86821744826018632,0.95014006652672856,1.5699911620576439,1.7111517901703679,1.8634365513665683,3.3764076409715198,3.6414553331771891,3.9204012778872106,0.79229686463002391,0.86746807410984339,0.94931752627641286,1.5686777479580918,1.7097448777956807,1.8619146677713376,3.3738960450127227,3.638787097693859,3.9180227338590443]
[1,null,0.49999999999999994,0.2275001139102881,0.24899875175136776,0.27234624449703859,0.44878627845113728,0.48899946055798038,0.53221895014656695,0.9576512529399801,1.0315669112602048,1.109701681799514,0.22676480894450957,0.24821413531115624,0.27148690121285818,0.44738532706382006,0.48749472983806857,0.53059746713683542,0.95497936543358297,1.028729700531386,1.1066722280993564,0.79430003345016398,0.86964759553310489,0.95170515882605988,1.5725773309927527,1.7139704993415898,1.8665061254570594,3.3819696769225289,3.6474540396534936,3.9268594644227131,0.7936258182628908,0.86892312628644086,0.95090986629752505,1.5713091515040238,1.7126129775418375,1.8650380821589634,3.3795566438122586,3.6448923288823112,3.9245964998515097]
[1,null,0.58333333333333326,0.22792005592438272,0.24945841031638868,0.27284883186167508,0.44961519258573351,0.4899035288062189,0.53320339293597274,0.95942635676008292,1.0334800528513191,1.1117621384241123,0.22718521707229938,0.24867441272648555,0.27199013012446038,0.44821521522850638,0.48839999133925566,0.53158327209408773,0.95675749668080456,1.0306461995809171,1.1087363376215533,0.79560841681708772,0.87108009411913645,0.95327282430324511,1.5751677519166327,1.716793842840356,1.8695807463484089,3.3875408578508996,3.6534626091383342,3.9333282693908789,0.79495695664153754,0.87038057051298412,0.95250482406573789,1.573944881049071,1.7154857924385962,1.8681666314540009,3.3852265489940851,3.6510075975371268,3.9311810736313255]
[1,null,0.66666666666666663,0.22834108783499704,0.2499192618697868,0.27335272356341717,0.45044625824303619,0.49080994400330125,0.53419039150720793,0.96120607054948581,1.0353981633047116,1.1138279474805333,0.22760671665627608,0.24913588514588414,0.27249466547123896,0.44904725811399337,0.48930760364499259,0.5325716372142193,0.95854024731050891,1.0325676778920425,1.1108058108608598,0.79691895117050948,0.87251494773938298,0.9548430670293917,1.5777624315546932,1.7196218280002646,1.8726604220222725,3.3931211982288678,3.6594810572241805,3.9398077095866157,0.79629028323314488,0.87184041058745265,0.95410240373414779,1.5765849434615316,1.7183633299689349,1.8713003238086756,3.3909057753188421,3.6571329195880895,3.9377764723529252]
[1,null,0.75,0.2287632120920387,0.25038130909243528,0.27385792253153601,0.45127948026084613,0.49171871141523349,0.53517995160556964,0.96299040466438157,1.0373212537865577,1.1158991209883196,0.22802931015623273,0.24959855526486929,0.27300051020188221,0.44988146058476097,0.49021757206123429,0.533562568271438,0.96032762774270441,1.0344941466962199,1.1128806599129559,0.79823163991239787,0.87395216011890664,0.95641589108201563,1.5803613766447457,1.7224544621638418,1.8757451604753599,3.3987107125328517,3.665509399536425,3.9462978018267885,0.79762580151024287,0.87330265031097476,0.95570260946313468,1.5792293456117004,1.7212455976265308,1.8744391673777874,3.3965943375799705,3.6632683109837796,3.9443827131771165]
[1,null,0.83333333333333337,0.22918643114762416,0.25084455466859479,0.2743644317022238,0.45211486347466162,0.4926298363270466,0.53617207897945751,0.9647793694788479,1.0392493354762438,1.117975671001233,0.22845300003990254,0.25006242578333671,0.27350766726791154,0.45071782750632788,0.4911299018980233,0.53455607105180158,0.96211964841383502,1.0364256172407253,1.1149608968995073,0.79954648645104254,0.87539173498876721,0.95799130054403536,1.5829645939319317,1.725291752682558,1.8788349697119908,3.4043094152719231,3.6715476517225261,3.9527985629569993,0.79896351495071227,0.87476729349122018,0.95730544542002316,1.5818780943891513,1.7241326029184774,1.8775831703390331,3.4022922505867661,3.6694137876970139,3.9509998133103834]
[1,null,0.91666666666666674,0.22961074745878288,0.25130900128726369,0.27487225401520554,0.45295241274068521,0.49354332403060419,0.5371667793932241,0.96657297538483467,1.0411824195758335,1.1200576095855796,0.22887778877821802,0.25052749940758712,0.27401613962841576,0.45155636375742786,0.49204459847895721,0.53555215135185441,0.96391631979165515,1.0383621008062316,1.1170465339695048,0.80086349420021175,0.87683367608603302,0.9595692995041154,1.5855720901734753,1.7281337069209006,1.8819298577549433,3.4099173209763056,3.6775958294425841,3.9593100098407881,0.80030342703812873,0.8762343439427358,0.95891091577976884,1.5845311966902096,1.7270243533591938,1.8807323408781089,3.4079995291691612,3.6755693657262114,3.9576277899791545]
[1,null,1,0.23003616348880779,0.25177465164555834,0.27538139241982651,0.45379213291821929,0.49445917982798149,0.53816405862107797,0.96837123280297832,1.0431205173168205,1.1221449488337361,0.22930367884801528,0.25099377884930923,0.27452593024666383,0.45239707422729908,0.49296166713915091,0.53655081498200563,0.96571765234950235,1.0403036086905586,1.1191375832951849,0.8021826665767855,0.8782779871527584,0.96114989205870283,1.5881838721376669,1.7309803322550317,1.8850298326339461,3.4155344442014455,3.6836539484005018,3.9658321593867223,0.80164554126074861,0.87770380548458893,0.96051902472055406,1.5871886594216906,1.7299208564758559,1.8838866871914322,3.4137161881871991,3.6817350610913504,3.9642666604338843]
[2,null,1.0833333333333333,0.36122011500998874,0.39535171368545291,0.43244069041588662,0.712519440757584,0.7762685945829868,0.84482686201250479,1.5197373986257323,1.6369255744735509,1.7606508677522572,0.36014355980115104,0.39419842194919275,0.43117963438270346,0.71048169266163796,0.77407947231012553,0.84246986059487705,1.5158998151085497,1.632861676014608,1.7563316549306727,0.88648872888919672,0.97058060485484743,1.0621618105299464,1.7550726221459505,1.9128679098828982,2.0830985056137585,3.774324688276574,4.0705844389729231,4.3824210537576143,0.88590477463351447,0.969956239244818,1.0614761730957811,1.7539943380799143,1.9117205743018442,2.0818616638016527,3.7723753090830918,4.0685314681939744,4.3807424237877779]
[2,null,1.1666666666666665,0.36170629008359367,0.39588385923282038,0.43302258844503733,0.71347893333010093,0.77731480348660331,0.84596593456105817,1.5217901489019985,1.6391376310892074,1.7630325024325866,0.36063143776982931,0.39473253565676258,0.43176365298259567,0.71144462344641712,0.77512955947048545,0.84361322133726258,1.5179609434647729,1.6350828712506851,1.7587231880898224,0.88807629529400522,0.97231876361694447,1.0640639764217439,1.7582155865484606,1.9162934230307818,2.0868288355230349,3.781083164248261,4.0778732982331487,4.3902683769820294,0.887517787844881,0.97172229238992891,1.063408860874389,1.757187982358525,1.915201421286155,2.0856523165757177,3.7792442742783106,4.0759397513653788,4.3887192116263787]
[2,null,1.2499999999999998,0.36219354489782202,0.39641718664525427,0.43360577868209438,0.71444055728224154,0.77836333719326856,0.8471075386928919,1.5238474647802196,1.6413546085609465,1.7654194373688923,0.36112039778036786,0.3952678340421798,0.43234896676918888,0.71240969028480561,0.77618197688690915,0.84475911976997087,1.5200266499335582,1.6373090010619653,1.7611200363828909,0.88966666975102959,0.97405999678436872,1.0659695068082489,1.7613641097810788,1.9197249946341504,2.0905657628957077,3.7878535916802747,4.0851750464601864,4.3981295770124094,0.88913365380520282,0.973491468928388,1.0653449667565553,1.7603872745053946,1.9186884239371795,2.0894496727969907,3.7861253851817258,4.0833611334822022,4.3967101035598137]
[2,null,1.333333333333333,0.3626818818068086,0.39695169849936351,0.43419026394362215,0.71540431725850206,0.77941420076841239,0.84825167992675254,1.5259093562199415,1.6435765176136687,1.7678116841225682,0.36161044220003191,0.39580431969697405,0.43293557857532006,0.7133768978463273,0.77723672965599011,0.84590756143972179,1.5220969445293082,1.6395400762467733,1.7635222114375102,0.89125985704037547,0.97580430958894848,1.0678784074145109,1.7645182013026073,1.9231626350026756,2.0943092989556114,3.7946359909002458,4.0924897055680249,4.4060046774494284,0.89075237737815849,0.97526377418403998,1.0672844965692658,1.7635922241506057,1.9221815927477883,2.0932537438906889,3.7930186624886519,4.0907956368661189,4.4047151236188169]
[2,null,1.4166666666666663,0.36317130316638507,0.39748739737553107,0.4347760470513411,0.71637021791226618,0.78046739929392084,0.84939836378778577,1.5279758331908551,1.6458033689922462,1.7702092542657764,0.36210157340012267,0.39634199521946389,0.4335234912399627,0.71434625081948633,0.77829382289004001,0.84705855191581136,1.524171837291332,1.6417761076300263,1.765929724919014,0.89285586195029676,0.97755170727390284,1.0697906839778315,1.7676778705917391,1.9266063544653784,2.0980594549500484,3.8014303822783715,4.099817297527192,4.4138937019458808,0.89237396343632625,0.97703921349370093,1.069227456153327,1.7668028409371574,1.9256809382286282,2.0970645413072964,3.7999241269378903,4.0982432838718816,4.4127342958802309]
[2,null,1.4999999999999996,0.36349241328167914,0.39783844564190818,0.43516217080898645,0.71699735995841019,0.78113964640835309,0.85012410493750379,1.5292345482481136,1.6471462852877121,1.7716235568823535,0.36243059980503028,0.39670090214365966,0.43391850170743285,0.71498983622012624,0.77898345938136615,0.84780313125321949,1.5254656511537759,1.6431572752068939,1.7673866953651967,0.89450437569839192,0.97935640333346397,1.0717656342958812,1.7709356568866985,1.9301553609107844,2.1019227070163957,3.8084051903828957,4.1073331085766789,4.4219900953342144,0.89399674851710942,0.97881597651604968,1.0711718615038466,1.7700160298224006,1.9291831496734069,2.1008785106991041,3.8068361539779305,4.1056982223378204,4.4207613474540377]
[2,null,1.5833333333333328,0.36398904120464692,0.39838203260013638,0.43575657895996556,0.71797748469696965,0.78220835726244498,0.85128767948009898,1.5313314758414476,1.6494059536120715,1.7740564671420118,0.36292879000615186,0.39724630595400101,0.43451486413549195,0.7159731230257117,0.78005575055365362,0.84897067113495117,1.5275703890504191,1.6454254726498263,1.7698288488752756,0.89611201092007386,0.98111653533743937,1.0736918468758627,1.7741183751221374,1.9336242081750936,2.1057002332013046,3.815249270699304,4.1147143150170082,4.4299368227610412,0.89562387506230667,0.98059748189791707,1.0731214595407952,1.7732376147949078,1.9326944492092482,2.1047023257146789,3.8137652009401544,4.1131713017632956,4.4288079035721371]
[2,null,1.6666666666666661,0.36448676966967336,0.3989268241903039,0.43635230421020244,0.71895978187204013,0.78327943770424879,0.8524538343792073,1.533433057014312,1.6516706376052515,1.7764947797957642,0.36342808291063478,0.39779291706374709,0.43511254648152387,0.71695858667330303,0.78113041648016557,0.85014079716806168,1.5296797924999639,1.647698698913735,1.7722764190416198,0.89772248858374382,0.98287977939738669,1.0756214651550442,1.7773067203062767,1.9370991881483342,2.1094844377205009,3.8221054491523954,4.1221085686491916,4.4378975973127126,0.8972538784049513,0.98238213700341404,1.0750745044975769,1.7764648952385276,1.9362119562910447,2.1085329006709173,3.8207064959309003,4.1206575904692926,4.436868682586387]
[2,null,1.7499999999999993,0.36498560108426747,0.39947282305195064,0.43694934944470942,0.71994425624543612,0.78435289293130217,0.85362257528371766,1.5355393019585288,1.6539403482606665,1.7789385066803787,0.36392848094232422,0.39834073812924653,0.43571155164604769,0.71794623194733598,0.78220746238727701,0.85131351503868058,1.5317938717592159,1.6499769650689609,1.7747294177871518,0.89933581352746872,0.98464614081279822,1.0775544949308018,1.7805007020154571,1.9405803112669859,2.1132753319363693,3.828973746323884,4.1295158916646875,4.4458724428878149,0.8988867634499379,0.98416994720034989,1.0770310022469887,1.7796978808610202,1.9397356814980209,2.1123702470862957,3.8276600598103938,4.1281571109606974,4.444943708723005]
[2,null,1.8333333333333326,0.3654855378683749,0.40002003182964985,0.43754771755727445,0.7209309125876795,0.78542872814455511,0.85479390786631448,1.5376502208959937,1.6562150965994207,1.7813876596727458,0.36442998653307535,0.39888977180812885,0.43631188253934083,0.71893606364766993,0.78328689350403513,0.85248883044650881,1.5339126371162832,1.6522602822025683,1.7771878570517552,0.90095199059909015,0.98641562488992696,1.0794909420108563,1.783700329844744,1.944067587988445,2.1170729272370261,3.8358541828303352,4.1369363062916422,4.4538613834199392,0.90052253510931568,0.98596091786861673,1.0789909586771511,1.7829365813866824,1.9432656354267543,2.1162143765041526,3.8346259134909664,4.1356698857800662,4.453033006258952]
[2,null,1.9166666666666659,0.36598658244049698,0.40056845317469469,0.43814741144571312,0.72191975567731448,0.78650694855850734,0.85596783780315322,1.5397658240772956,1.658494893656743,1.7838422506573584,0.36493260211631628,0.3994400207697878,0.4369135420756754,0.71992808658009921,0.7843687150783929,0.85366674910616136,1.5360360988729538,1.6545486614142524,1.779651748800368,0.90257102465370909,0.98818823694418367,1.0814308122122753,1.7869056134035857,1.9475610287829563,2.1208772350248619,3.8427467793232424,4.1443698348139622,4.4618644428926713,0.9021611983036667,0.98775505439514588,1.0809543796823886,1.7861810065557211,1.9468018286939408,2.1200653004825818,3.8416040778978804,4.1431959374996117,4.4611365995017387]
[2,null,1.9999999999999991,0.36648873723020559,0.40111808974272134,0.43874843401288188,0.72291079030766414,0.7875875593984889,0.85714437078332639,1.5418861217559752,1.6607797504941424,1.7863022915587756,0.36543633013212029,0.3999914876821769,0.43751653317601952,0.72092230556378967,0.78545293236501101,0.85484727673767757,1.5381642673649718,1.6568421138447516,1.7821211050229619,0.90419292055438671,0.9899639823001658,1.0833741113621838,1.7901165623161859,1.9510606441438172,2.1246882667226954,3.8496515564945577,4.1518164995239877,4.4698816453207391,0.9038027579621285,0.9895523621759541,1.082921271170028,1.7894311661246334,1.950344271932372,2.123923030599232,3.8485945740087084,4.1507352887402558,4.4692545128030758]
[3,null,2.0833333333333326,0.49753238351522378,0.54454154188336079,0.59563996253966478,0.98136060799865454,1.0690933678975427,1.1634760657040901,2.0926511831351662,2.2539358453586193,2.4241066695202536,0.49614884853496943,0.54305658017267078,0.59401788087182672,0.97875501911839158,1.066294925458019,1.1604654385600042,2.087799634938833,2.2488097313545969,2.4186767145574928,0.99004635197192314,1.0839606891643296,1.1862399582154475,1.9600668877313538,2.1362845175892975,2.3263896299327174,4.2150157876527272,4.5458349124878268,4.8941029960047384,0.98962353828996852,1.0835143978625865,1.1857493562051515,1.9593267419692282,2.135511176289782,2.3255644083653264,4.2138899078668892,4.5446869600297788,4.8934343644714797]
[3,null,2.1666666666666661,0.49814639539900485,0.54521359905528299,0.59637492132122971,0.98257219410813412,1.0704141036815642,1.1649138458440134,2.0952407542301352,2.2567259755350406,2.4271097384030993,0.49676547348633815,0.54373160164104162,0.59475605282328081,0.97997187851734946,1.0676215453520228,1.1619096986367556,2.0904016864690975,2.2516134497127833,2.4216945067168529,0.99197275191731782,1.0860698171295144,1.1885480959391324,1.9638804950907565,2.1404409188881823,2.3309158431961734,4.2232155514299254,4.5546779946156173,4.9036237532090734,0.9915715322449502,1.085647203128044,1.1880834035957941,1.9631834229982328,2.1397146234719893,2.3301419235485783,4.2221839088657394,4.5536319505118783,4.9030657565307747]
[3,null,2.2499999999999996,0.49876155159979385,0.54588690876350565,0.59711124965240892,0.98378603885465921,1.0717373026957286,1.1663543081087848,2.0978351608296206,2.2595213170331014,2.430118419386071,0.49738324596322236,0.54440787944051472,0.59549559838392674,0.98119100304527118,1.0689506359079881,1.1633566490936127,2.0930085899596356,2.2544223973798099,2.4247179304707207,0.99390282799170326,1.0881829698936427,1.1908606382229072,1.9677013790706694,2.1446052506428499,2.3354506922935214,4.2314309564762658,4.5635379442360433,4.9131626712122953,0.99352324308825124,1.0877840778671035,1.1904219044488582,1.967047461964774,2.1439260899020685,2.3347281713993371,4.2304937291360085,4.5625940010031663,4.912715517596606]
[3,null,2.333333333333333,0.49937785445595967,0.54656147356589768,0.59784895033024199,0.9850021468514778,1.0730629699809007,1.1677974579819794,2.1004344128254586,2.2623218805020118,2.4331327239388081,0.49800216831704347,0.54508541614396,0.59623652036694108,0.98241239734500518,1.0702822021888152,1.1648062954458365,2.0956203553473824,2.2572365850779987,2.4277469973669588,0.99583658699069477,1.0903001548973379,1.1931775932093334,1.9715295531206638,2.1487775275116823,2.3399941931860475,4.2396620316905702,4.5724147925156142,4.922719783553787,0.99547867769636844,1.0899250296079255,1.192764867003218,1.9709188724764166,2.1481455904092424,2.3393231680721245,4.2388193979179798,4.5715731430368969,4.9223836816102251]
[3,null,2.4166666666666665,0.49999530630777933,0.54723729602586868,0.59858802615786189,0.9862205227238926,1.0743911105736148,1.1692433009507694,2.1030385201133619,2.2651276766190946,2.4361526635642292,0.49862224290380375,0.54576421433110245,0.5969788215915548,0.98363606606596765,1.0716162492658703,1.1662586432169473,2.0982369926122502,2.2600560235481266,2.4307817189689285,0.99777403572426793,1.0924213795955697,1.1954989690576534,1.9753650307161261,2.1529577641757029,2.3445463618617546,4.2479088060141645,4.581308570656061,4.9322951238518975,0.99743784295638038,1.0920700658902511,1.195112299511994,1.9747976681667838,2.1523731398506651,2.343926929739232,4.2471609445104921,4.5805694081962143,4.9320702825942115]
[3,null,2.5,1.5187169118853254,1.6620781070739361,1.8180289921641819,2.9932107126628287,3.2597953115901905,3.5467938597808906,6.3690592878118277,6.8578980899172493,7.3725242643185354,1.5177138393991911,1.6610241484979538,1.8168963513162542,2.9916388909382223,3.2581789719019403,3.5451349990944778,6.367783426967188,6.8568365292766087,7.3717142353226111,1.8449319176888566,2.0202920769128587,2.2113609821246851,3.6592784806119409,3.9896432698428987,4.3463644126478433,7.9095405158847827,8.5376442915445772,9.2013945642034329,1.845099034681343,2.0204964089991582,2.2115881084475628,3.659799080293296,3.9902623133530581,4.3470773418511213,7.9115900650206408,8.539996011691505,9.2045208065642186]
[3,null,2.5833333333333335,1.5183522229964879,1.6616748819447125,1.8175826699116802,2.9924117071927006,3.258909475778589,3.5458103868591411,6.3668902126309721,6.8554766568475962,7.3698215361237001,1.5173527941399056,1.6606250225064345,1.8164544861511651,2.9908472448837795,3.2573013087399305,3.544160513042014,6.3656316809112159,6.8544339814642541,7.3690320001408258,1.8443565452350577,2.019647017836804,2.2106368378755534,3.6578452221192799,3.9880196342649237,4.3445225659633655,7.9047184664169876,8.5321277669196149,9.1950787522313533,1.8445421329983929,2.0198716076919316,2.210886131288949,3.6584026880885316,3.9886789518837884,4.3452794142649633,7.9068486945711518,8.5345667191869428,9.1982999415032936]
[3,null,2.666666666666667,1.5179881730856786,1.6612723637268445,1.8171371294697076,2.9916141201444133,3.2580252238356544,3.5448286833290039,6.3647253807779531,6.8530600592538828,7.3671243400587043,1.5169923823946263,1.660226597646381,1.8160133962940299,2.9900570052075413,3.2564252163498848,3.5431877819353708,6.3634841465207792,6.8520362337647267,7.366355257415842,1.8437803759026374,2.0190010946814585,2.2099117584272419,3.656410576559133,3.9863945342498299,4.3426791840918106,7.8998952160536842,8.5266103741409331,9.1887625465665916,1.8439844178536251,2.0192459238072797,2.2101831982340134,3.6570048690134023,3.9870940811598277,4.3434799009271652,7.9021059958779034,8.5291364135596588,9.1920785178633349]
[3,null,2.7500000000000004,1.5176247639743696,1.6608705543941698,1.8166923729679636,2.9908179547238847,3.2571425591693837,3.543848752805868,6.362564796603543,6.8506483013334591,7.3644326800188207,1.516632605990073,1.6598288758991155,1.8155730838850994,2.9892681751259103,3.2555506981661768,3.54221680941487,6.3613408282036925,6.8496432904281095,7.3636840111203998,1.8432034074734289,2.0183543050184518,2.2091857411232456,3.6549745395532152,3.9847679650167009,4.3408342618257842,7.8950707549602654,8.5210921024129362,9.1824459353115309,1.843425887015977,2.0186193549015004,2.2094793066133853,3.6556056186679777,3.9855076963870255,4.3416787966087345,7.8973619591235975,8.5237050840442006,9.1858565237973409]
[3,null,2.8333333333333339,1.5172619974871211,1.6604694559215094,1.8162484025475198,2.9900232141369489,3.2562614851972294,3.5428705989112466,6.3604084644750243,6.8482413872901367,7.3617465599145424,1.516273466758737,1.6594318592489437,1.815133551072915,2.9884807578680164,3.254677757625128,3.5412475991214878,6.3592017303842248,6.8472551557229728,7.3610182652356215,1.8426256377232435,2.0177066464140125,2.2084587833029978,3.6535371067075819,3.9831399217800176,4.3389877939459272,7.890245073270699,8.5155729409098164,9.1761289065459692,1.8428665382470157,2.0179918985295182,2.2087744537495055,3.6542049326411306,3.9839197927530599,4.3398760960734135,7.8926165744596659,8.5182727198423027,9.1796339474261863]
[3,null,2.9166666666666674,1.5168998754488725,1.6600690702904093,1.8158052203442254,2.9892299016042121,3.2553820053454006,3.5418942252734391,6.3582563887653194,6.8458393213245747,7.3590659836647685,1.5159149665344773,1.6590355496872031,1.8146948000071932,2.9876947566635037,3.2538063981704228,3.5402801547069971,6.3570668574840701,6.8448718339215349,7.3583580237509718,1.8420470644224665,2.0170581164268353,2.2077308822963482,3.6520982736195977,3.9815103997379442,4.337139775221404,7.8854181611088618,8.5100528787914858,9.1698114483186899,1.8423063693042434,2.017363552233288,2.2080686369572136,3.6528028065066476,3.982330365438794,4.3380717940666251,7.8878698320153928,8.5128393101441642,9.1734107768531103]
[3,null,3.0000000000000009,1.5165383996930517,1.6596693994864231,1.8153628285096817,2.9884380203434615,3.254504123045459,3.5409196355288772,6.3561085738583891,6.8434421076614331,7.3563909551900313,1.5155571071575846,1.6586399492065029,1.8142568328442339,2.9869101747553888,3.2529366232530816,3.5393144798285361,6.354936213953513,6.8424933293022967,7.3557032906588686,1.8414676853346132,2.0164087126130807,2.2070020354268589,3.6506580358737049,3.979879394078957,4.3352902004070026,7.8805900085678768,8.5045319051841997,9.1634935486686473,1.8417453779389739,2.0167343135545668,2.2073618535453363,3.6513992358315379,3.9807394096092752,4.3362658853227467,7.8831217219057237,8.5074048441037124,9.1671870001498217]
[4,null,3.0833333333333344,1.6447888278712997,1.8000221537799741,1.9688791017569631,3.241114296990542,3.5296652631709202,3.840280441034758,6.8930076179238675,7.4213801628743123,7.9774944800465706,1.6434875863257652,1.7986464826729565,1.9673962384584729,3.2389914772903787,3.527457986010357,3.8379878969375518,6.8907527120462309,7.4192937411461664,7.9756128795669667,1.9250381655372704,2.1078840281037436,2.3070822405845357,3.8156621478286095,4.159623091016055,4.5309168382645728,8.2327984894043418,8.8839046809867614,9.5714053961060834,1.9252939715250026,2.1081867268484356,2.307417199849692,3.8163700054062826,4.1604494573450479,4.5318579621007302,8.235307664229806,8.8867609085798449,9.5751103005951226]
[4,null,3.1666666666666679,1.6442895933538457,1.7994694178076762,1.968266523831689,3.2400061763715531,3.5284335663832698,3.8389096596974177,6.8899244717156538,7.4179281546758054,7.9736291569708797,1.6429925858289871,1.7980984912447369,1.9667888292234448,3.2378919466371494,3.5262358108663179,3.8366275836008379,6.8876897956686411,7.4158637849103206,7.971771507988656,1.9245636082478232,2.1073478045454039,2.3064753497106456,3.8143985548777204,4.1581781518201728,4.5292621672032123,8.2281689367531605,8.8785651364749185,9.565244304241471,1.9248389940484563,2.1076719738422138,2.3068338024467803,3.8151454548021819,4.1590471585923332,4.5302497814968792,8.2307633050671747,8.8815134294451745,9.5690492697489393]
[4,null,3.2500000000000013,1.6437907348867051,1.7989171030468927,1.96765441776884,3.2388989990293933,3.5272029457113763,3.8375401074164346,6.8868448871066565,7.4144803198864402,7.9697687433069451,1.6424979546626917,1.7975509138393879,1.9661818837952705,3.2367933444101888,3.5250146956066413,3.8352684813727986,6.884630401249364,7.4124379577600408,7.9679349961355932,1.9240883339383976,2.1068108024124146,2.3058676149359711,3.8131336974248571,4.1567318748953568,4.5276060909937783,8.223538289926708,8.8732248183895006,9.5590828998841264,1.9243832832808485,2.1071564240718645,2.3062495407627122,3.8139196000457787,4.1576434773587341,4.5286401451302627,8.2262177220477088,8.8762650287880192,9.56298775738877]
[4,null,3.3333333333333348,1.6432922538735766,1.7983652110205024,1.9670427852087033,3.2377927674132705,3.5259734037596662,3.8361717869482508,6.8837688671443642,7.4110366613137035,7.9659132415008393,1.6420036942398359,1.7970037519854563,1.965575403820496,3.2356956730788431,3.5237946428532316,3.8339105930196675,6.881574531874481,7.4090162625636466,7.9641033465072972,1.9236123402231502,2.1062730190928685,2.305259033399385,3.8118675707181087,4.155284255059188,4.5259486039720827,8.2189065381124831,8.867883714850441,9.5529211699358996,1.9239268368195246,2.1066400749073835,2.3056644119193566,3.8126924363597468,4.1562384084246791,4.5270290473141417,8.2216709043633269,8.8710156947378067,9.5569257504504961]
[4,null,3.4166666666666683,1.6427941517219611,1.7978137432521273,1.9664316278007141,3.2366874839740731,3.5247449431372511,3.8348047010407047,6.8806964148685186,7.4075971817629007,7.962062653985746,1.6415098059707063,1.7964570072121886,1.9649693909571373,3.2345989351052831,3.5225756552298977,3.8325539213173001,6.8785221906425349,7.4055987021925809,7.9602765616200282,1.923135624706783,2.1057344519633436,2.3046496022324656,3.81060016999262,4.1538352871057889,4.5242897004658822,8.2142736704710586,8.8625418139408332,9.5467591012690427,1.9234696522531585,2.1061229237071477,2.3050784130247104,3.8114639589510184,4.1548319465646104,4.5254164823406402,8.2171228411734507,8.8657654153990784,9.5508632358385324]
[4,null,3.5000000000000018,1.6411266964479245,1.7958667053560116,1.9641560072002353,3.2310305405968256,3.5180847268783912,3.8269637147445836,6.8548034182991717,7.3772066832877012,7.926425588357068,1.6399230746040319,1.7945983637490786,1.962789606604598,3.2291021314741433,3.5160935646431062,3.8249084805134732,6.8529857928908982,7.3755937985668769,7.9250612954796331,1.9218375757300321,2.1042030633242161,2.3028410743864569,3.80587633478547,4.1482342298787618,4.5176480591034522,8.1912609688663434,8.8353675926819033,9.5147091132745114,1.9221562660364977,2.1045748135908262,2.303251509980222,3.8067117160162454,4.1492005820841493,4.5187423269292264,8.1940563073403734,8.8385346099713331,9.5187486753985162]
[4,null,3.5833333333333353,1.6406373093688293,1.7953249397016953,1.9635556572826833,3.2299457187723002,3.5168792775625004,3.8256225362646039,6.8517960994512084,7.3738416143323322,7.9226601874339933,1.6394332624842187,1.7940562457116691,1.9621888519381061,3.2280167263282182,3.5148876441062087,3.8235668978433437,6.8499792309089642,7.3722298240908728,7.9212973203834451,1.921366485910772,2.1036709849143658,2.3022391443872747,3.8046268207378331,4.1468062596693063,4.5160138559368574,8.186714298150255,8.8301285436190078,9.5086698941312324,1.9217000572113534,2.1040590584609253,2.30266743766511,3.8054918833827376,4.1478050366712651,4.5171434747818173,8.1895743718991838,8.833365502289622,9.5127856528567207]
[4,null,3.6666666666666687,1.6401483029946093,1.7947836002102593,1.9629557844474297,3.2288618458927614,3.5156749096407989,3.8242825913896525,6.8487923133843402,7.370480676474088,7.918899635615448,1.6389438265914498,1.7935145491833238,1.96158856916818,3.2269322612574189,3.5136827955581627,3.8222265386438066,6.8469761839069871,7.3688699615881426,7.9175381737302928,1.9208946701081169,2.1031381185319065,2.3016363606877102,3.8033760314287184,4.1453769411449173,4.5143782373072598,8.182166517654581,8.8248886990670421,9.5026303301661557,1.9212431082600876,2.1035424995926411,2.3020824940353375,3.8042707418722177,4.1464081051434718,4.5155431645950426,8.1850912210812545,8.8281954792053341,9.5068221491730434]
[4,null,3.7500000000000022,1.639659678759009,1.79424268843445,1.9623563903710086,3.2277789244621098,3.5144716257751387,3.8229438829384774,6.8457920632667317,7.3671238726754735,7.9151439355076088,1.6384547683572639,1.7929732757137447,1.9609887599707134,3.2258487387617447,3.5124790216601611,3.8208874057271682,6.8439766550657559,7.3655142140233565,7.9137838581404285,1.9204221259112737,2.1026044615381307,2.3010327203982679,3.8021239620840319,4.143946269094247,4.5127411975303531,8.1776176166445147,8.8196480472486165,9.4965904084330361,1.920785416755729,2.103025134328993,2.3014966761851259,3.803048286683504,4.1450097822672047,4.513941390663553,8.1806068441484161,8.8230245289428506,9.5008581513907977]
[4,null,3.8333333333333357,1.6391714380987756,1.7937022059323628,1.9617574767372825,3.2266969569931803,3.5132694286386119,3.8216064137311605,6.8427953522761165,7.3637712058979048,7.9113930897305593,1.6379660892155288,1.7924324268579763,1.9603894260251935,3.2247661613480982,3.5112763250778727,3.8195495019104628,6.8409806475688333,7.3621625843600391,7.9100343762438863,1.9199488509025726,2.1020700112860466,2.3004282206253652,3.8008706079140215,4.1425142382987508,4.5111027309158089,8.1730675843596394,8.8144065763686434,9.4905501159659948,1.9203269802657827,2.1025069600060409,2.3009099811991165,3.8018245130011357,4.1436100627860464,4.5123381472623327,8.176121230323357,8.8178526397007175,9.4948936465659735]
[4,null,3.9166666666666692,1.6386835824546635,1.7931621542620206,1.9611590452306427,3.2256159460023044,3.5120683209033494,3.8202701865938442,6.8398021836038314,7.3604226791097629,7.9076471009087363,1.6374777906034403,1.7918920041733573,1.9597905690126594,3.2236845315302594,3.5100747084861457,3.8182128300235338,6.8379881646052478,7.3588150755903605,7.9062897306777851,1.9194748426575341,2.1015347651209462,2.2998228584627238,3.7996159641164851,4.1410808435141782,4.5094628317514562,8.1685164100080989,8.8091642745868288,9.4845094397492637,1.9198677963492439,2.1019879739541132,2.3003224061563077,3.8005994159972207,4.1422089414402326,4.510733428651192,8.1716343688109685,8.8126797996579462,9.4889286216922173]
[4,null,4.0000000000000027,1.6381961132687151,1.7926225349874461,1.9605610975404091,3.2245358940106437,3.5108683052533585,3.8189352043634281,6.8368125604371919,7.3570782952904317,7.9039059716750071,1.6369898739625275,1.7913520092222119,1.9591921906217744,3.2226038518268316,3.5088741745601961,3.8168773928927671,6.8349992093775853,7.3554716906849507,7.9025499240835515,1.9190000987447697,2.1009987203816429,2.2992166309987181,3.79836002587487,4.1396460794900065,4.5078214943091419,8.1639640827729885,8.8039211300591873,9.4784683667492331,1.9194078625583604,2.10146817349194,2.299733948124171,3.7993729908261411,4.1408064129433164,4.5091272290759132,8.167146248780254,8.8075059969518943,9.4829630637450855]
[5,null,4.0833333333333357,1.7632678874456649,1.9294804354509023,2.110235330897436,3.4706341559111658,3.778799506216902,4.1103509633461748,7.3578852483879871,7.9176444735760505,8.5059431217438046,1.7617408420487541,1.9278626507202372,2.1084884539522077,3.468105427741242,3.7761636228767959,4.1076035639683903,7.3549849474172646,7.9148954060580774,8.5033879457853807,2.0016965443132735,2.1915057278199122,2.3982235151505735,3.9614127726796102,4.3172168721554485,4.7010268024734554,8.5106894948804293,9.1771496205242009,9.8794941577990389,2.0020868699373784,2.1919571235943582,2.3987212894663528,3.9624011317334054,4.3183530307102336,4.7023082831771079,8.5138673589731049,9.1807373316719012,9.8840201928118994]
[5,null,4.1666666666666687,1.7626878134568043,1.9288372414982646,2.1095214217046019,3.4693283879649925,3.7773446068182732,4.1087278531212874,7.3541640536828803,7.9134670569890773,8.5012530128433355,1.7611600548970781,1.9272187896877138,2.1077738030719417,3.4667985944452684,3.7747077381590302,4.1059795072619476,7.3512638588009622,7.9107184421778207,8.4986986413924548,2.001353859017923,2.1911126948275932,2.3977719044877959,3.9603876758810665,4.3160273175819679,4.699644871038366,8.5064554675053898,9.1722178058133519,9.8737508049853702,2.0017598623630044,2.1915812850595757,2.3982884895410761,3.9614072805576992,4.3171976016027962,4.7009635508139951,8.5097013046970886,9.1758789217454595,9.8783566863847394]
[5,null,4.2500000000000018,1.7621078455522245,1.9281941745760087,2.1088076641869633,3.4680230581698259,3.7758902395212739,4.1071053877099697,7.3504455544810092,7.9092929263869003,8.4965669147080511,1.7605793685225628,1.9265750500966816,2.107059297668564,3.4654921887892103,3.7732523743218476,4.1043560832427044,7.3475454442059309,7.9065447411664387,8.494013322807568,2.0010106241571819,2.1907190646704882,2.397319646162261,3.9593616094240733,4.3148367391958562,4.6982618675323593,8.5022207824350815,9.1672856537158758,9.8680075694243357,2.0014322912975384,2.1912048338051244,2.3978550245611401,3.9604124262106968,4.316041110915636,4.6996177037614038,8.5055344854809203,9.1710200524225378,9.8726931578291612]
[5,null,4.3333333333333348,1.7615279846268836,1.9275512356503983,2.1080940593863264,3.46671816804069,3.7744364059294235,4.10548356878635,7.346729752190674,7.9051220828611921,8.4918848279922798,1.7599987838124473,1.9259314329102724,2.1063449387808308,3.4641862122757474,3.7717975329607007,4.1027332935795204,7.3438297050401715,7.9023743041198138,8.4893319906906246,2.0006668373991747,2.1903248347946134,2.3968667373759946,3.9583345686302831,4.3136451318809534,4.6968777863659206,8.4979854288412646,9.1623531523152231,9.862264437945516,2.0011041543911117,2.1908277672543215,2.3974208917017403,3.9594165639793393,4.314883553493349,4.6982707363936882,8.5013668904782396,9.1661607117640447,9.8670295939736867]
[5,null,4.4166666666666679,1.7609482315788334,1.9269084256920741,2.107380608348385,3.4654137190947174,3.7729831076445981,4.1038623980292321,7.3430166482125951,7.9009545275168858,8.4872067533560056,1.759418301661801,1.9252879390953084,2.1056307274483377,3.4628806664225351,3.7703432156720709,4.1011111399452345,7.3401166427162616,7.8982071321457035,8.4846546457111689,2.0003224964055493,2.1899300026352919,2.3964131753191413,3.957306548805525,4.3124524905057706,4.695492621930101,8.493749395863345,9.1574202896545174,9.8565213973393941,2.0007754492851024,2.1904500828240741,2.3969860881338318,3.9584196891407126,4.3137249241751601,4.6969226430654754,8.4971985087979327,9.161300887796985,9.8613659816165633]
[5,null,4.5000000000000009,1.7593061804487502,1.9249879590185506,2.1051312793121055,3.4597871587422593,3.7663582475681903,4.0960593876428391,7.3172158683391242,7.8706862598712037,8.4517424363834728,1.7577526978747784,1.923341620083455,2.1033532520860305,3.4572060504240412,3.7636647696750023,4.0932489311875662,7.3141948125388687,7.8678045377005699,8.4490396919538728,1.9991565511293037,2.1885426275369495,2.3947615788921239,3.952837697938687,4.3071295021922147,4.6891546153539814,8.4713828734512777,9.130981982610642,9.8253176764899486,1.9995935823288222,2.1890453413167092,2.395315406232255,3.9539211787320143,4.3083702414478733,4.6905505868997412,8.4747748699244685,9.1348023414534349,9.8300936111465909]
[5,null,4.5833333333333339,1.7587285539114212,1.9243476790892629,2.1044208400291984,3.4584909713439185,3.7649148395394589,4.0944500571258686,7.313547373226398,7.8665721330886473,8.4471283447086982,1.7571755595847218,1.9227019888181469,2.1026435087477284,3.4559111562511569,3.7622229462329861,4.0916414492853779,7.3105313950807069,7.8636962057177353,8.4444321358159193,1.9988186689743874,2.1881552155381363,2.3943165606636696,3.9518295999977622,4.3059601599932922,4.6877967579828432,8.4672398479764066,9.1261597665093923,9.8197064069102282,1.9992663874855967,2.1886696583834175,2.3948832163430542,3.9529344109242528,4.3072242092723503,4.689218141757328,8.4706783059105639,9.1300302957084334,9.8245371593477842]
[5,null,4.666666666666667,1.7581510390495434,1.9237075323344333,2.1037105591596807,3.4571952328023787,3.7634719749885934,4.0928413833369506,7.3098815705671676,7.8624612798628259,8.442518237882604,1.7565985270734141,1.9220624844816223,2.101933916874648,3.4546166988693066,3.7607816532917644,4.0900346099691935,7.3068706430779056,7.8595911178433031,8.4398285322874091,1.9984802298958235,2.1877671988175829,2.3938708870870733,3.9508205264023104,4.3047897889053726,4.6864378246103842,8.4630961680799093,9.1213372129616737,9.8140952475673675,1.9989386234605706,2.188293357094262,2.3944503559349712,3.9519466391374127,4.3060771164857972,4.6878845850569357,8.4665810027233857,9.1252578168499987,9.818980709295495]
[5,null,4.75,1.7575736367732113,1.9230675197408642,2.1030004377616653,3.455899944662908,3.762029655548587,4.0912333679779076,7.3062184618310493,7.8583537013709641,8.4379121166573938,1.7560216012483676,1.9214231080521094,2.1012244775264888,3.4533226798258094,3.7593408924711333,4.0884284149482086,7.3032125580101983,7.8554892752587833,8.4352288821399686,1.9981412315389608,2.1873785747943328,2.3934245553382558,3.9498104724571022,4.303618383800309,4.6850778096372183,8.4589518230395342,9.116514310195214,9.808484185499653,1.9986102878805161,2.1879164348508064,2.3940168221601765,3.9509578586419751,4.3049289579242949,4.6865499111632944,8.4624829496340652,9.1204848930865889,9.8134242479973182]
[5,null,4.833333333333333,1.7569963479931432,1.9224276422894677,2.1022904768973758,3.454605108465274,3.7605878828438248,4.0896260127611406,7.3025580484825721,7.8542493987857194,8.433309981778482,1.7554447830177007,1.9207838605147933,2.1005151917609495,3.4520291006611012,3.7579006654025724,4.0868228659286014,7.2995571413683962,7.8513906791600325,8.4306331861329618,1.9978016715399507,2.1869893408812753,2.392977562583062,3.9487994334497265,4.3024459395278409,4.6837167074452202,8.4548068021214711,9.111691046413128,9.8028732077196352,1.9982813783633442,2.1875388890423104,2.3935826121637356,3.9499680646932527,4.3037797284064885,4.6852141144202113,8.4583841358573366,9.1157115125910497,9.8078677624510089]
[5,null,4.9166666666666661,1.7564191736237063,1.9217879009698011,2.1015806776297463,3.4533107257619999,3.7591466585151072,4.0880193193940055,7.2989003320027503,7.8501483732859727,8.4287118339979905,1.7548680732945199,1.9201447428546849,2.099806060639803,3.4507359629202261,3.7564609737210812,4.0852179646229736,7.2959043946299582,7.8472953307354807,8.4260414450513341,1.9974615475288591,2.1865994944816212,2.3925299059774545,3.9477874046523844,4.301272450928904,4.6823545123992654,8.4506610945540572,9.106867409797438,9.797262301202764,1.9979518925200068,2.1871607170533927,2.3931477230797289,3.9489772525318605,4.3026294227353663,4.6838771891577586,8.4542845505945099,9.1109376635136741,9.8023112396005345]
[5,null,4.9999999999999991,1.7558421145805205,1.9211482967729321,2.1008710410264557,3.4520167981047809,3.7577059841972655,4.086413289597731,7.2952453138674063,7.8460506260499923,8.4241176740747186,1.7542914729928341,1.919505756061,2.0990970852292077,3.4494432681561635,3.7550218190651172,4.0836137127455769,7.292254319291418,7.843203231195889,8.4214536596635732,1.997120857127336,2.1862090329897965,2.392081582669408,3.9467743813233698,4.3000979128258852,4.6809912188462963,8.4465146895354852,9.1020433884719942,9.7916514528881837,1.9976218279532016,2.1867819162574627,2.3927121520334853,3.9479854173810836,4.3014780356973237,4.6825391296825121,8.4501841830058293,9.1061633339586159,9.796754666357252]
[6,null,5.0833333333333321,1.8780543338679967,2.0548613901797932,2.2470871340809597,3.6921826445925525,4.0191139953102155,4.3706574304085999,7.8019786337247217,8.3908690251020204,9.0088623778547792,1.87618467127936,2.0528734494224761,2.244937277878571,3.6890159777386065,4.0157918422714438,4.3671723231694708,7.7979077076249581,8.3868866748204987,9.0050073162290172,2.0791429257181471,2.275966717502556,2.4902552698049067,4.108279022774397,4.4759371028218879,4.8722579640518457,8.7886820970916375,9.4701373787432566,10.186893411101639,2.0796275264810751,2.2765226881036198,2.490867564846611,4.1094675062430133,4.4772952412804843,4.8737839976594017,8.792351212487425,9.4742642953999532,10.192031282862345]
[6,null,5.1666666666666652,1.8774270259115116,2.0541646268358993,2.2463123824623215,3.690747756453491,4.0175110286580509,4.3688643712505204,7.7977818656397844,8.3861446659020551,9.0035436507759066,1.8755575952124564,2.0521770555292833,2.244162924570408,3.6875819721890224,4.0141900258082899,4.3653806591101754,7.7937155588054203,8.3821676814212989,8.9996947381750143,2.078961823644903,2.2757494120133046,2.4899945568619906,4.1075514605541041,4.4750673446015909,4.8712190037682763,8.7849736010585779,9.4657542934137027,10.181720641243302,2.0794575965122495,2.2763176418497131,2.4906202609041266,4.1087622312268373,4.4764498339943088,4.8727715817658988,8.7886911716284484,9.4699335129762705,10.186915561946556]
[6,null,5.2499999999999982,1.8767995658259133,2.0534677087892281,2.2455374754637605,3.6893128162243931,4.0159080644433596,4.367071386042892,7.793586901900845,8.3814226665271594,8.9982279796626585,1.8749303599822646,2.0514804994106455,2.2433884075527741,3.6861479002239639,4.0125881963012411,4.3635890521278444,7.7895251822025102,8.3774510128190958,8.9943851778073292,2.0787804542162833,2.2755318160618589,2.4897335291966494,4.1068234439100326,4.4741971152517941,4.8701795628081381,8.7812653173726201,9.4613717670452324,10.176548905101971,2.0792873868540003,2.2761122913995764,2.4903726269517201,4.1080564731182942,4.4756039234309224,4.8717586491317117,8.7850312565448441,9.4656031916665704,10.181800763271074]
[6,null,5.3333333333333313,1.8761719538819586,2.0527706363240092,2.2447624133868471,3.6878778242535617,4.0143051030111421,4.365278475112027,7.7893937418147194,8.3767030258696575,8.992915362854653,1.8743029658528945,2.0507837813503,2.2426137271237416,3.6847137621891135,4.010986354087926,4.3617975025393871,7.7853365771150695,8.3727366678969748,8.989078633476252,2.0785988154964583,2.2753139275250414,2.4894721844775476,4.1060949688859507,4.4733264104385366,4.8691396364153601,8.7775572364722994,9.4569897890246413,10.171378190884809,2.0791168955503321,2.2759066346025807,2.4901246606336898,4.1073502279267196,4.4747575052131552,4.8707451949536908,8.7813714576246298,9.4612733208371829,10.17668687500246]
[{"$f":"ROUNDUP(C94,0)","v":6},null,5.4166666666666643,1.8755441903469416,2.0520734097298905,2.2439871965348166,3.6864427808965301,4.012702144709607,4.363485638786706,7.7852023846616074,8.3719857427958093,8.9876057986929929,1.8736754130924198,2.0500869016316083,2.2418388835809795,3.6832795584312259,4.0093844995118175,4.3600060106749536,7.7811497428463472,8.368024645559224,8.9837751035415394,2.0784169055431256,2.275095744268699,2.4892105203626089,4.1053660315179048,4.4724552258116113,4.8680992198157149,8.7738493487730658,9.4526083487380923,10.166208486781308,2.0789461206356288,2.275700669304106,2.4898763595817073,4.1066434916454213,4.4739105749473529,4.869731214414962,8.7777117652364716,9.4569438898113152,10.171573885286145]
[6,null,5.4999999999999973,1.8738189618510168,2.050060575680237,2.2416356074961437,3.6806318189329419,4.005872479727441,4.3554564849545017,7.7590110462456021,8.3413167213407764,8.9517389537252985,1.8719612742204648,2.0480861721660877,2.2395003953685721,3.6774894412675536,4.0025775997390642,4.3520014123196553,7.7549926912376552,8.3373899577250938,8.9479424012519289,2.0774054410914249,2.2738769412070994,2.4877427712223281,4.1011981031932372,4.467460821058145,4.8621203342798713,8.7522384682489047,9.4270259965852183,10.135980500274552,2.0779244365954916,2.2744707060339659,2.4883962997416886,4.1024561238770048,4.4688953276374734,4.8637298138545271,8.756060064778163,9.4313177291880663,10.141295490452201]
[6,null,5.5833333333333304,1.873195042172044,2.0493677935013581,2.2408655380960099,3.6792091311218575,4.0042840298254427,4.3536807056903175,7.7548778720163938,8.3366684636388992,8.9465113327797763,1.8713369603446299,2.0473930756575665,2.2387299762727344,3.6760664043805167,4.0009889595264889,4.3502255702797754,7.7508615280334343,8.33274425840861,8.9427179103490957,2.0772294200512924,2.273665572475525,2.4874890105403087,4.1004883225888191,4.4666121790605144,4.8611064943884621,8.7486241750277625,9.4227562361040125,10.130944156904095,2.077755771446316,2.2742674177328674,2.4881513748934689,4.1017610618666405,4.4680627837883637,4.8627335278564967,8.752477890364144,9.4270826422558489,10.13629722068962]
[6,null,5.6666666666666634,1.8725709725830488,2.0486748591155775,2.2400953161102333,3.6777863959683992,4.0026955873590557,4.3519050054708135,7.7507464873469072,8.3320225403654558,8.9412867273603442,1.8707124897623961,2.0466998196965274,2.2379593965768132,3.6746433065218902,3.9994003120732762,4.3484497913438531,7.7467321250558161,8.3281008617356438,8.9374964004611375,2.0770531281429983,2.2734539100513578,2.4872349323226857,4.099778091374942,4.4657630720057035,4.8600921825603427,8.7450101308061896,9.4184870726850853,10.125908883944946,2.0775868238684589,2.2740638229216632,2.4879061183203341,4.1010655235450786,4.4672297462538797,4.8617367380547512,8.7488958932854946,9.4228480721811962,10.131299930705385]
[6,null,5.7499999999999964,1.8719467533635883,2.0479817728208456,2.2393249418537273,3.676363613848741,4.0011071527006346,4.3501293846511349,7.7466168916020059,8.3273789504878657,8.9360651359042631,1.8700878627493029,2.0460064045761146,2.2371886565887866,3.673220148057005,3.9978116577397902,4.3466740758559661,7.7426044816624957,8.3234597666791217,8.9322778700390231,2.0768765634122976,2.2732419517894207,2.4869805342184486,4.0990674055988059,4.464913495557747,4.8590773940514822,8.7413963262133159,9.4142184959640609,10.12087466992163,2.0774175918851849,2.273859919431132,2.487660527644493,4.1003695049146209,4.4663962106634809,4.8607394396599384,8.7453140641151137,9.4186140085535595,10.126303608954846]
[6,null,5.8333333333333295,1.8713223847946721,2.0472885349159538,2.2385544156408317,3.6749407851358509,3.999518726222056,4.3483538435852029,7.7424890841453227,8.3227376929715433,8.9308465568553785,1.8694630795802922,2.0453128305896096,2.2364177566204457,3.6717969293574138,3.9962229968946579,4.3448984241656747,7.7384785972274495,8.318820972208437,8.9270623175239123,2.0766997238966241,2.2730296955377849,2.4867258138663209,4.0983562612884974,4.4640634453700425,4.8580621241006359,8.7377827518409212,9.4099504955506621,10.11584150330826,2.0772480735124144,2.273655705085889,2.4874146004804727,4.0996730019678873,4.4655621726222865,4.8597416278672982,8.7417323933931073,9.4143804409226313,10.121308243865387]
[6,null,5.9166666666666625,1.8706978671577099,2.0465951457015081,2.2377837377883312,3.673517910209581,3.9979303082926299,4.346578382631713,7.7383630643404953,8.3180987667811053,8.9256309886504699,1.8688381405340788,2.0446190980341168,2.2356466969832751,3.6703736507933842,3.9946343299052542,4.3431228366252341,7.7343544711096444,8.3141844772907625,8.9218497413754854,2.0765226076259897,2.2728171391359417,2.486470768900034,4.0976446544602156,4.4632129170810311,4.8570463679331031,8.734169398261951,9.4056830610200599,10.110809372553767,2.0770782667577397,2.2734511777005268,2.4871683344312427,4.0989760106783937,4.4647276277263943,4.8587432978529765,8.738150871628303,9.4101473588059434,10.116313823815538]
[6,null,5.9999999999999956,1.8700732007361793,2.0459016054775256,2.2370129086143953,3.672094989446447,3.9963418992959561,4.3448030021507096,7.7342388315484119,8.3134621708748817,8.920418429729974,1.8682130458890431,2.0439252072044285,2.2348754779884366,3.668950312734526,3.9930456571376189,4.3413473135875131,7.7302321026759966,8.3095502808990034,8.9166401400285036,2.0763452126233535,2.2726042804153375,2.4862153969396967,4.0969325811153006,4.4623619063084767,4.8560301207536645,8.7305562560130276,9.4014161819110118,10.105778266067775,2.0769081696220022,2.2732463350825163,2.4869217270955182,4.0982785270070945,4.4638925715497413,4.8577444447744096,8.7345694893018315,9.4059147516910571,10.111320337169612]
[7,null,6.0833333333333286,1.9897374405997807,2.1768116271146916,2.3801455760732959,3.9069576256305676,4.2519152680342129,4.6226287279803326,8.2280740886345871,8.8441054534148069,9.4895865490443292,1.9875576205784276,2.1744890358174458,2.3776314202699202,3.9032186637266886,4.247979702603323,4.6184860375494541,8.2229849020400749,8.83905591079915,9.4846143988995948,2.1578921306083578,2.361831107481251,2.5837953853448186,4.2572905605295182,4.6369086035440965,5.0458384264157985,9.0690802309488721,9.7653727807257322,10.496323321992838,2.1584383698115031,2.3624558453899236,2.584483017415848,4.2586132312153708,4.6384164535835168,5.0475299663468238,9.0730911969469972,9.7698762046421237,10.50189669553829]
[7,null,6.1666666666666616,1.9891036857471591,2.1761060229243103,2.3793590195209715,3.9054759036793851,4.250254278906608,4.6207642214946878,8.2235908495530925,8.8390407360285774,9.4838649342055508,1.9869230065671846,2.1737826106615534,2.3768439686202005,3.901735784662689,4.2463176582445303,4.616620549339741,8.218502436095017,8.8339924938688661,9.4788946473285591,2.1579022722251087,2.3618219996886722,2.5837611013731112,4.2569192458515337,4.6364226496830074,5.0452121704956987,9.0660251137301699,9.7616768053262533,10.491870820060358,2.158456120400893,2.3624550949832823,2.5844578736078585,4.258257143611198,4.6379471517379924,5.0469218686050699,9.0700692861216101,9.7662160682946091,10.497483468840063]
[7,null,6.2499999999999947,1.9884695488769684,2.1754000127748032,2.3785720332515803,3.9039936848944903,4.2485928098467287,4.6188992668551014,8.2191085535502086,8.8339774711835624,9.478145424615958,1.9862880022895641,2.1730757706882535,2.3760560774886539,3.9002523923357,4.2446551162010655,4.6147545936897609,8.2140208780070516,8.8289304913891975,9.4731769597552624,2.1579125635666285,2.3618130554672501,2.5837269964518796,4.2565482524670184,4.6359370599175218,5.0445863313526456,9.062971601075084,9.7579828414821286,10.487420859289147,2.1584740087427088,2.3624544948631376,2.5844328941555732,4.2579013506960912,4.6374781843467225,5.0463141546415802,9.0670489057236576,9.7625578605440317,10.493072689140126]
[7,null,6.3333333333333277,1.9878350295640099,2.1746935961946461,2.3777846167413914,3.9025109683265584,4.2469308597946007,4.6170338628761352,8.2146271975177338,8.828915655245865,9.4724280159805225,1.9856526073158021,2.1723685154168058,2.375267746343297,3.8987684857831937,4.2429920754042971,4.612888169397916,8.2095402246684621,8.8238698997153975,9.4674613318852785,2.1579230035467889,2.3618042736180458,2.5836930692577091,4.2561775780271001,4.6354518316424027,5.0439609060884347,9.0599196864376541,9.7542908817883802,10.482973431249018,2.1584920337253131,2.3624540438042843,2.584408077704806,4.2575458500679444,4.6370095487473098,5.045706821509734,9.0640300491446073,9.7589015739123894,10.488664347925987]
[7,null,6.4166666666666607,1.9872001273806674,2.1739867727119977,2.3769967694679766,3.9010277530268049,4.2452684276937358,4.6151680083745443,8.210146778356993,8.8238552845763607,9.4667127039963308,1.9850168212079147,2.1716608443674694,2.3744789746540689,3.8972840640437991,4.2413285347835696,4.6110212752728383,8.2050604729686434,8.8188107152108337,9.4617477594092847,2.1579335910742619,2.3617956529374013,2.5836593184599641,4.2558072201644386,4.6349669622354206,5.0433358917981206,9.0568693632566042,9.7506009187976268,10.478528527489946,2.1585101942303737,2.3624537405715298,2.5843834228946019,4.2571906393164278,4.6365412422694945,5.0450998662408066,9.0610127097450821,9.7552472008812714,10.484258436671]
[7,null,6.4999999999999938,3.0296816461093838,3.3139463745159405,3.6228509265373399,5.9377779341447958,6.4595426577003252,7.0199037756062843,12.441977707052612,13.36246466632053,14.324530792396686,3.0280212973482206,3.312207865404774,3.6209943597791758,5.9353547698666134,6.45709718670465,7.0174488556405201,12.441060325054755,13.362114107045949,14.324847734517935,3.0208108199520352,3.3059186400457641,3.6161551532356651,5.9522362296998192,6.4814176988832006,7.0511573116324211,12.637219018155925,13.599882921677009,14.609484700493583,3.0223245160200958,3.3076070812305258,3.6180123335253933,5.955558798164132,6.4851213110955301,7.055259256843776,12.645926507834364,13.609510552217518,14.620602091977126]
[7,null,6.5833333333333268,3.0268986170539978,3.3108838527531415,3.6194804870650454,5.9319685465354848,6.4531499846767364,7.0128685761952649,12.42777136945497,13.346840456945223,14.307352745193926,3.0252366937993713,3.3091437553427161,3.6176222006574896,5.9295430704889647,6.4507022606805027,7.0104114405462958,12.4268539802777,13.346490675632888,14.307671363470938,3.0173919477799478,3.3021425000893148,3.6119830304147551,5.944831416181775,6.4732155994534528,7.042068247225286,12.617663208330033,13.578152591177393,14.585333818323843,3.0189088925843843,3.3038345205198469,3.6138441165645103,5.9481604911193431,6.4769263412462896,7.0461779588968767,12.62638465738182,13.58779521633058,14.596468015379196]
[7,null,6.6666666666666599,3.0241130329583674,3.3078186308442841,3.6161072101264899,5.9261560671233298,6.4467543743836364,7.0058307020279678,12.413571632748784,13.331226009569146,14.290188415031112,3.0224495212895963,3.3060769300600157,3.6142471875118352,5.9237282518152803,6.4443043676144587,7.0033713183818307,12.412654179813334,13.330876945763841,14.290508645043216,3.0139654877691129,3.2983581655698755,3.6078020772584871,5.9374138966131476,6.4650001670126933,7.0329652920152599,12.598096345847448,13.556413675699989,14.561177765465143,3.0154856394019425,3.3000537191612027,3.6096670186504385,5.9407493918089926,6.4687179437395779,7.0370826663327897,12.606831553094315,13.566071076130406,14.572328527904221]
[7,null,6.7499999999999929,3.0213248898904972,3.3047507045293472,3.6127310911094237,5.9203404887693525,6.4403558191094206,6.9987901447509584,12.399378478494935,13.315621302516073,14.273037775965307,3.019659775871077,3.3030073852831823,3.6108693157160978,5.9179103066947789,6.4379034997791109,6.9963284807768282,12.398460905254101,13.315272895789294,14.273359553329634,3.0105314172392337,3.2945656118403508,3.6036122670087862,5.9299836293444894,6.456771356756704,7.023848397865077,12.578518350982804,13.53466608933204,14.537016448828538,3.012054733702032,3.2962646524104944,3.6054810129224766,5.9333254584334103,6.4604960736089332,7.0279733308548114,12.587267115088359,13.54433804559147,14.548183536378179]
[7,null,6.8333333333333259,3.0185341839073154,3.3016800695394362,3.6093521253942642,5.914521804327407,6.4339543111279767,6.9917468960074043,12.385191888251791,13.300026314101896,14.255900802052082,3.0168674535929996,3.2999351167304689,3.6074885806404717,5.9120892279619603,6.4314996494337313,6.9892829193554125,12.384274138161178,13.299678504069183,14.256224062440921,3.0070897134469425,3.2907648141826469,3.5994135728325771,5.9225405726093188,6.4485291237514941,7.0147175165098004,12.558929143807468,13.512909745959236,14.512849775129371,3.0086161526527881,3.2924672954526306,3.6012860724424534,5.9258886490754445,6.4522606857649478,7.0188499040282712,12.567691263297828,13.522596038474553,14.524032947411957]
[7,null,6.916666666666659,3.0157409110641025,3.2986067216021149,3.6059703083566959,5.9087000066345858,6.4275498427093307,6.9847009474192543,12.371011843559893,13.284441022642401,14.238777467349408,3.0140725504946992,3.2968601201151699,3.6041049776405378,5.9062650084418902,6.4250928088295751,6.9822346257278216,12.370093860114237,13.284093748946791,14.239102146483075,3.0036403535812535,3.2869557478074647,3.5952059678211308,5.9150846845190994,6.4402734229335667,7.0055725995426901,12.539328644185922,13.49114455926048,14.488677650869512,3.0051698733544709,3.2886616234029864,3.597082170197818,5.9184389216971542,6.4440117349806663,7.0097123372793151,12.548103917432428,13.500844968334997,14.499876667413393]
[7,null,6.999999999999992,3.0129450674110041,3.2955306564358988,3.6025856353618271,5.9028750885252634,6.4211424060998823,6.9776522905959162,12.356838325955289,13.268865406446203,14.22166774591979,3.0112750626150842,3.2937823911441679,3.6007185020734189,5.9004376409466381,6.4186829702015658,6.9751835914949538,12.35592005265967,13.268518608767387,14.2219937795691,3.0001833147681767,3.2831383878550842,3.5909894249853758,5.907615923068759,6.4320042091125824,6.9964135984207267,12.519716771787753,13.469370442717469,14.464499982354697,3.0017158728422122,3.2848476113031264,3.5928692790938661,5.9109762341354433,6.4357491759070768,7.0005605818950141,12.52850499701881,13.479084748526979,14.475714602588324]
[8,null,7.083333333333325,3.1261663443325238,3.419363688110499,3.7379462510527302,6.1245420159548116,6.6622419714044945,7.2396073425107854,12.819790491141115,13.765762647150673,14.753982013150617,3.1241735149794607,3.4172656977201954,3.735698585172778,6.1215043947527006,6.6591367625086502,7.2364446638821507,12.817778614234262,13.764266502931651,14.753102031202719,3.076436802552867,3.3665418082128018,3.6821630347195566,6.056957946424987,6.5944341015223991,7.1728951533673335,12.831528199352473,13.803991215046979,14.822842284004725,3.0779482223981738,3.3682288419348669,3.6840188647696603,6.0602860061292372,6.5981463879618385,7.1770085609789556,12.840293464857631,13.81368779691593,14.834062680319377]
[8,null,7.1666666666666581,3.1230944630442155,3.4159817148373044,3.7342223913558295,6.118099821770719,6.6551471744984507,7.2317928317579661,12.803894424102104,13.748260998192951,14.734718633471159,3.1210992483095072,3.413881252913991,3.7319720511852337,6.1150584380931381,6.6520381546371672,7.2286262730501152,12.801880119434621,13.746763129575429,14.733837756222275,3.0729484503482332,3.362687499632214,3.6779028602276869,6.0493759743473596,6.5860309742128305,7.1635778052161267,12.811387665500241,13.781597749103796,14.79794052828076,3.0744627736204264,3.3643777334260978,3.6797621815609993,6.0527098481462511,6.589749631766022,7.1676981506944522,12.820165315304877,13.791307607258798,14.809175804707312]
[8,null,7.2499999999999911,3.120019059358099,3.4125959923419318,3.7304945583788767,6.1116528236011813,6.6480476182855313,7.2239737157501995,12.788002625484847,13.730766861474397,14.715466868443546,3.1180214424503259,3.4104930406480847,3.7282415239278857,6.108607644494259,6.6449347517415713,7.2208032382151437,12.785985825879113,13.729267196814359,14.714585019703279,3.0694517575050635,3.3588241743789071,3.6736329583259142,6.0417798522266715,6.5776129512201944,7.1542448784209043,12.791233362064578,13.759192852974568,14.773030643518343,3.0709689385245538,3.3605175580249798,3.675495715813855,6.0451194465156988,6.5813378771859998,7.15837204921481,12.80002317983748,13.768915751920268,14.784280542299756]
[8,null,7.3333333333333242,3.1169401269099239,3.4092065137287602,3.7267627446607783,6.1052010100016894,6.6409432904554535,7.216149981241581,12.772115069682778,13.713280207822617,14.696226684248472,3.1149400910183962,3.4071010540089164,3.7245069959180199,6.1021520024917937,6.6378265414864632,7.2129755461058807,12.770095707969539,13.71177867548619,14.69534378786534,3.0659466975730636,3.3549518036981487,3.6693532977867722,6.034169531322922,6.5691799800904445,7.1448963166108452,12.771065196003104,13.736776426672192,14.748112521820538,3.0674666905553836,3.356648286859607,3.6712194361764698,6.0375147523177883,6.5729110715765753,7.1490301999650008,12.779866965207415,13.746512130739987,14.759376785045891]
[8,null,7.4166666666666572,3.113857659323668,3.4058132720921126,3.7230269427295406,6.0987443695100403,6.6338341786811288,7.2083216149654925,12.756231731072541,13.695801008039094,14.676998047071386,3.1118551876210514,3.4037052860704016,3.7207684596605608,6.095691500588682,6.6307135115153679,7.2051431834238997,12.754209740091781,13.694297536412851,14.676114026926729,3.0624332440228832,3.3510703587485109,3.6650638472863939,6.0265449627522774,6.5607320082062852,7.1355320632376333,12.750883074013466,13.714348369970127,14.723186055022346,3.0639560030775082,3.3527698909727839,3.6669333112023175,6.0298957164828408,6.5644691621227338,7.1396725461958752,12.759696577903274,13.724096643295431,14.734464424612966]
[8,null,7.4999999999999902,3.1063936278283681,3.3971591457808854,3.7129780138937845,6.0747197090394529,6.6057534946987424,7.1754878420536201,12.653285217228072,13.575942284755076,14.537651705691429,3.1044135922461793,3.3950754971176362,3.7107456644045467,6.071704837569694,6.6026732133800223,7.172351614630788,12.651289284972439,13.574454345138973,14.536769564909589,3.055445479009681,3.3430106920432108,3.6557524764873039,6.0048238021751654,6.5354301759970532,7.1060391646954368,12.659577264817802,13.608075444248614,14.599627728575673,3.0569627994455959,3.3447039058740442,3.6576144812106151,6.008156381966737,6.539146039527699,7.1101544986262537,12.668301368381446,13.617717718262259,14.610779652595884]
[8,null,7.5833333333333233,3.1033167372217951,3.3937733160817967,3.7092518956956142,6.0682997694438932,6.5986898176962976,7.1677154758119155,12.637637182788392,13.558745945765093,14.518762278237048,3.1013328857277243,3.3916856327203893,3.707015164124571,6.0652783449634793,6.5956026910173566,7.1645720729782534,12.63563301921603,13.55725005180363,14.517872562909993,3.0519317900197054,3.3391308513828686,3.6514670341392303,5.997235944506027,6.5270302357849133,7.0967369099048661,12.639713565091601,13.586037106089091,14.57517657820692,3.0534489122377599,3.3408238710523968,3.6533288184527617,6.0005682326739596,6.5307458223470096,7.1008519511550352,12.648437156321933,13.595678792139378,14.5863285110864]
[8,null,7.6666666666666563,3.1002362982337726,3.3903837095339338,3.7055217748083669,6.0618749778951857,6.5916213262939358,7.1599384394573455,12.62199300266818,13.541556560557797,14.499883711052371,3.0982486163193155,3.3882919757862568,3.7032806440102375,6.0588469728785199,6.5885273246404115,7.1567878293301526,12.619980557301643,13.540052659471105,14.498986366301027,3.0484096567401155,3.3352418843906309,3.6471717487624815,5.989633789921303,6.5186152474522761,7.0874189176909113,12.619835694452174,13.56398681675574,14.550716606169498,3.0499265404714775,3.3369346657138856,3.6490332642879633,5.9929657058156582,6.5223304689245492,7.0915335701448763,12.628558597688819,13.573627725461531,14.561868342393051]
[8,null,7.7499999999999893,3.0971523044612206,3.3869903192054229,3.7017876437313735,6.0554453229143714,6.5845480081547691,7.1521567197277705,12.606352651626125,13.524374100499145,14.481015971144949,3.0951607775993324,3.3848945193619122,3.6995420965393784,6.0524107098121505,6.5814471018836933,7.1489988703978895,12.604331873989908,13.522862139505357,14.48011094209075,3.0448790524127984,3.3313437619824233,3.6428665887858473,5.9820172892933057,6.5101851581610113,7.0780851313178133,12.599943560187615,13.541924476887264,14.526247705557847,3.0463956572914364,3.3330362606704664,3.644727787030829,5.9853487520952822,6.5138999262417308,7.0821992986612212,12.608665599551664,13.551564418648177,14.53739903941662]
[8,null,7.8333333333333224,3.094064749491154,3.3835931381497142,3.6980494949514937,6.0490107930068593,6.577469850920405,7.1443703033356467,12.590716104403663,13.507198536940077,14.462159025506544,3.0920693631358169,3.3814932564836795,3.6957995141799476,6.045969544245227,6.5743620103654195,7.1412051828638443,12.588686944002003,13.505678463256114,14.461246257274887,3.0413399501978722,3.3274364549911017,3.6385515225435752,5.9743863933495902,6.5017399149153317,7.0687354938699363,12.580037069330249,13.519849986849708,14.50176976919894,3.0428562357589382,3.3291286266482869,3.6404123549011373,5.9777173220679707,6.5054541411185749,7.0728490796046923,12.588758068726444,13.529488771876395,14.512920494790283]
[8,null,7.9166666666666554,3.0909736268991734,3.3801921594095141,3.6943073209412476,6.0425713766553706,6.5703868422106595,7.1365791769718072,12.575083335709575,13.490029841219933,14.443312841116551,3.0889743664887179,3.3780881801739744,3.692052889383433,6.0395234646296352,6.5672720376723319,7.1334067533905916,12.57304574203949,13.48850160204881,14.442392278845681,3.0377923231731168,3.3235199341568125,3.6342265182724063,5.9667410526616456,6.493279464553364,7.0593699482689143,12.560116128654062,13.497763246754396,14.477282689661706,3.0393082488567562,3.3252117342812566,3.6360869360205084,5.970071366135401,6.496993060215484,7.0634828556970746,12.568835911766154,13.507400685043265,14.488432600874177]
[8,null,7.9999999999999885,3.0878789302497109,3.3767873760139238,3.6905611141600461,6.0361270623224392,6.5632989696246771,7.1287833273038306,12.559454320241116,13.472867984644335,14.424477384941465,3.0858757812033284,3.3746792834442392,3.6883022145911526,6.0330724594002785,6.5601771713770711,7.1256035686178736,12.557408242782437,13.471331527192149,14.423548973776438,3.0342361443364618,3.3195941701332625,3.6298915441139954,5.959081217653635,6.4848037537546732,7.0499884372500894,12.540180644676035,13.475664156454247,14.452786359246165,3.0357516694819555,3.3212855541157982,3.6317514984165213,5.9624108345514362,6.4885166300247876,7.0541005694909451,12.54889903497109,13.485300057791349,14.463935249777002]
[9,null,8.0833333333333215,3.1953321506434023,3.4942851731495335,3.8189648688983908,6.2459915928081085,6.7914558021293878,7.3765502356330508,12.994904561016623,13.939742098175792,14.924039047444664,3.1929997233744971,3.4918202032096612,3.8163176547461961,6.2423241591782759,6.7876743403424404,7.3726613476562788,12.991737552573998,13.937026844853976,14.921872973904902,3.1074214061594869,3.3996230931615212,3.7173539890845326,6.1020582910353367,6.6402372967524759,7.2187808364136528,12.836728208549623,13.793557728685728,14.792811855059428,3.1089096911286256,3.4012855754012716,3.7191825852685532,6.1053434045098678,6.6439040665173135,7.2228447378023581,12.845396284377241,13.80314621933363,14.803933380907242]
[9,null,8.1666666666666554,3.1919900038360121,3.4906060515400252,3.8149143529025205,6.238992096850497,6.7837494591111813,7.3680650272528396,12.977724050643815,13.920846194194386,14.903265767506758,3.1896526897938164,3.4881358803032976,3.812261493728426,6.2353161696988124,6.7799590643441219,7.3641667282256034,12.974545463131204,13.918119505052299,14.901088516397369,3.1038466668617382,3.3956744922723985,3.7129910084479625,6.0943135564411728,6.6316592120175946,7.2092761594382546,12.816346535931741,13.770932630431844,14.76769729696194,3.1053342399056159,3.3973362177933852,3.7148187704436304,6.0975973737442626,6.635324610290354,7.2133385789228566,12.825011977931027,13.780518247817717,14.778816320769058]
[9,null,8.2499999999999893,3.1886432667434472,3.4869220219754657,3.8108586081236346,6.2319858796285006,6.776036305955607,7.3595730260185572,12.960544628519603,13.90195450279564,14.882500685711111,3.1863010480996374,3.4844466301036539,3.8082000828280131,6.228301425244144,6.7722369418842181,7.355665276826544,12.957354400076142,13.899216313144636,14.880312189752615,3.1002627225694166,3.3917159343429981,3.7086172783594291,6.0865530656129447,6.6230644996364925,7.1997540385781598,12.795947924444596,13.748292674213499,14.74257088373712,3.1017495393626193,3.3933768545159131,3.7104441529502994,6.0898354982643763,6.6267284297833502,7.2038148708325931,12.804610541477683,13.757875212535577,14.753687182202867]
[9,null,8.3333333333333233,3.1852919300185247,3.4832330743292634,3.8067976236053243,6.2249729244080889,6.7683163246991285,7.3510742126695074,12.943366260564048,13.883066986135285,14.861743759440159,3.1829447889219225,3.4807524424592344,3.8041334110608522,6.2212799090381807,6.7645079549566915,7.3471569741488167,12.940164329300444,13.880317231244462,14.859543951326076,3.0966695424431285,3.3877473858458744,3.7042327624088305,6.0787767617530584,6.6144530984949625,7.1902144081790844,12.775532266982946,13.725637745489182,14.717432492489273,3.0981555585428251,3.3894074519153978,3.7060586962409712,6.0820577210669891,6.6181154636629937,7.1942735476420268,12.784191867631453,13.735216998660647,14.728545842054071]
[9,null,8.4166666666666572,3.1819359842971418,3.4795391984556536,3.802731388367985,6.2179532144169887,6.7605894973492386,7.3425685679018056,12.926188912664259,13.864183606319886,14.840994946046987,3.1795839028698536,3.4770533071964866,3.8000614674171116,6.2142516042656197,6.7567720855207263,7.3386418008507377,12.922975216651082,13.861422221432761,14.838783758450965,3.0930670955439719,3.3837688131444903,3.6998374240674989,6.0709845878815418,6.6058249472776662,7.1806572023755502,12.755099456130756,13.702967729369544,14.692282000010486,3.0945522663919007,3.3854279762291295,3.7016623636488295,6.0742639849661497,6.6094856503942232,7.1847145432491963,12.763755848688611,13.712543491035348,14.703392176835148]
[9,null,8.4999999999999911,3.1742116457104146,3.4706031778583837,3.7923781820067353,6.1935116216072545,6.7320852279990442,7.3093142815637453,12.823768537803399,13.745267987495765,14.703146271515765,3.1718903125840177,3.4681507258675448,3.7897443150816121,6.189864182241072,6.7283258532240406,7.3054489117941941,12.820614996850894,13.742558902864783,14.700976694455692,3.0860019234688663,3.3756286293099262,3.6904435038746488,6.0492276566225769,6.580518125107619,7.1512032571565394,12.665201330921011,13.598595010246257,14.571258809524338,3.0874853728511349,3.3772855211318289,3.6922653977593178,6.0524958572423921,6.5841650576433208,7.1552435568747965,12.673782026205512,13.608079443293803,14.582258268202217]
[9,null,8.583333333333325,3.1708600984290762,3.4669155664063087,3.7883205460021543,6.1865290044317991,6.7244048154881586,7.3008663591302589,12.806841777268062,13.726686281831348,14.68275956739204,3.1685321664511816,3.4644560428661184,3.7856789921141845,6.1828697502126717,6.7206328993876268,7.2969876639871973,12.803669851749115,13.723958474684705,14.680571022471646,3.0823983440256191,3.3716507683944514,3.686051302873091,6.0414720074132964,6.5719380904112201,7.1417084679754517,12.64509169016727,13.576320049795694,14.54658936590303,3.0838780927173399,3.3733036344965965,3.6878687900427232,6.0447330624878557,6.5755772894224975,7.1457403748262616,12.653657589804361,13.585788569444066,14.557572373660559]
[9,null,8.666666666666659,3.1675039235734124,3.4632230074618517,3.7842576393154532,6.1795396035186219,6.7167175232747613,7.2924115647258585,12.789915685866355,13.708108228231954,14.662380308814377,3.1651693775916119,3.4607563960182102,3.781608380696305,6.1758685070679089,6.7129330366332827,7.2885195130889127,12.786725333080135,13.705361655435057,14.660172753023247,3.0787854383190112,3.3676628220957996,3.6816482170727935,6.0337004311625577,6.5633412516273992,7.1321960524291264,12.62496471291778,13.554029725289571,14.521907404534922,3.0802614469168006,3.3693116193432733,3.6834612504571158,6.0369542640234171,6.5669726337771177,7.1362194760615747,12.633515662603832,13.563482167398366,14.532873785150606]
[9,null,8.7499999999999929,3.1641431117291896,3.4595254908298081,3.7801894509167195,6.1725434020554975,6.7090233333280604,7.2839498790376487,12.772990229861126,13.689533789352712,14.642008453945426,3.1618019365674175,3.4570517751028738,3.7775324697712804,6.1688604359585604,6.7052262468888504,7.280044439732392,12.769781407047006,13.68676840773524,14.639781844228924,3.075163175126101,3.3636647564807172,3.6772342096386765,6.0259128705846088,6.5547275471593718,7.1226659443947256,12.604820292361724,13.531723922754804,14.497212803493625,3.076635404117257,3.3653094416221374,3.6790427420373604,6.0291594043677872,6.558351028897734,7.1266807942400652,12.613356137499306,13.541160122886026,14.508162380457509]
[9,null,8.8333333333333268,3.1607776534647911,3.4558230062932536,3.7761159697533118,6.1655403832024342,6.7013222275872497,7.2754812827004329,12.75606537546294,13.670962927821719,14.621643960915991,3.158429833922523,3.4533421698783169,3.7734512482588523,6.1618455199941682,6.6975125120463961,7.2715624245108827,12.752838039817359,13.668178694151013,14.61939825416755,3.0715315231223386,3.3596565375061731,3.6728092436152107,6.0181092682056319,6.5460969152083397,7.1131180775348417,12.584658321364845,13.509402527885351,14.472505440535665,3.0729999328879307,3.3612970671727345,3.6746132277047492,6.0213484258585002,6.5497124127808917,7.1171242628027152,12.593178907069241,13.518822321315685,14.483438037028948]
[9,null,8.9166666666666607,3.1574075393303294,3.4521155436146755,3.7720371847513192,6.158530530079819,6.6936141879509297,7.2670057563192731,12.739141088838753,13.652395606221528,14.601286787815905,3.155053060183814,3.4496275700809935,3.7693647050580132,6.1548237422639938,6.6897918139652246,7.2630734479848318,12.735895197499479,13.649592477222027,14.59902194088686,3.0678904508832359,3.355638131021546,3.6683732819278028,6.0102895663694937,6.5374492937769553,7.1035523853010272,12.56447869248175,13.487065426053389,14.447785193071908,3.0693550016967768,3.3572744617265755,3.6701726702551838,6.0135212706416912,6.5410567232227299,7.1075498149811169,12.572983863567222,13.496468647768065,14.458700631983167]
[9,null,8.9999999999999947,3.1540327598567726,3.4484030925377804,3.7679530848149758,6.1515138257774744,6.685899196280074,7.2585232804608815,12.722217336119211,13.63383178709231,14.580936892708063,3.1516716058565439,3.4459079654301341,3.7652728290440445,6.1477950858129091,6.682064134459921,7.2545774906719362,12.718952846174009,13.631009719435127,14.578652862394421,3.0642399268850102,3.3516095027647488,3.6639262873855483,6.0024537072336148,6.528784620669752,7.0939688009258397,12.544281297938451,13.464712502299506,14.423051938186363,3.0657005789099352,3.3532415909040978,3.665721032370032,6.0056778806812288,6.5323838978166879,7.0979573837880992,12.552770898934309,13.474098986981467,14.433950042097855]
[10,null,9.0833333333333286,3.2559486911196531,3.5598212275236234,3.8896831914039467,6.3500907440537553,6.9016867899080143,7.4927415680050746,13.131639243328479,14.072341747938459,15.049615790195499,3.2532493670217404,3.5569594096236212,3.8866039390468288,6.3457418510579418,6.8971731145523103,7.4880660249457369,13.12721729537272,14.068301654316333,15.046052070295293,3.1344688365546656,3.4283883631373917,3.7478161009498514,6.1393259878881006,6.6775136381977411,7.2553998203261969,12.826367398861731,13.766790113984925,14.745796591778429,3.1358947203246643,3.4299832806896111,3.7495704571869313,6.1424906803717736,6.681050431096315,7.2593223277011258,12.834774051848772,13.776093912026772,14.756628297681027]
[10,null,9.1666666666666625,3.2523513961919592,3.5558619955461483,3.8853252521374735,6.3425734190441343,6.8934139307632218,7.4836371087241318,13.113315942268162,14.052214548469347,15.027520040958287,3.2496441263038269,3.5529916386205835,3.8822367227538948,6.338210253345145,6.8888850674595989,7.4789454023803064,13.108871296508283,14.048151233769438,15.023932681483469,3.1308109415744738,3.424349293274132,3.743354840579264,6.1314303254863631,6.6687745943978687,7.2457243579352362,12.805797971846019,13.743995185226204,14.720540436362267,3.1322324455718795,3.4259394425382155,3.7451039809582238,6.1345865633607524,6.6723022317869436,7.2496369322997065,12.814187183433173,13.753280241902415,14.731352620378042]
[10,null,9.2499999999999964,3.2487483616394366,3.5518966079348395,3.8809607315017054,6.3350472961470281,6.8851320366397735,7.4745234788440236,13.094990161235138,14.032087828080037,15.005428586030366,3.2460331268805138,3.5490176913225078,3.87786290265886,6.3306698231368923,6.880587948355954,7.4698155696858368,13.090522762140752,14.028001235839168,15.001817530178027,3.127142949960287,3.4202992969012112,3.7388817777754673,6.1235172599860199,6.6600171490209625,7.2360295434009583,12.785208398845205,13.721181936771309,14.695268671366446,3.1285600303068271,3.4218846298470389,3.7406256499017405,6.1266649580462307,6.6635355383002546,7.2399320844085331,12.793579998305702,13.730448070584352,14.706061138540981]
[10,null,9.3333333333333304,3.2451395745553659,3.547925050703185,3.8765896143584362,6.3275123522707837,6.8768410827831286,7.465400651861847,13.076661855836512,14.011961538336072,14.983341372009059,3.2424163558131176,3.5450375537069081,3.8734824635868028,6.3231205372856412,6.8722817324210741,7.4606765002986704,13.072171647809871,14.007851612010006,14.979706562905029,3.123464826081789,3.4162383352863963,3.7343968704786237,6.1155867258304806,6.6512412315451597,7.2263153009919314,12.764598557584602,13.698350238340351,14.669981157726927,3.1248774387713567,3.4178188037432813,3.7361354218046912,6.1187257986392849,6.6547502798637401,7.2302077080292717,12.772952373831448,13.707597267422177,14.680753712734989]
[10,null,9.4166666666666643,3.2415250220058818,3.5439473098355201,3.872211885538249,6.3199685642727896,6.8685410443835204,7.4562686012197563,13.058330981608751,13.991835630727184,14.961258345446691,3.2387938001328873,3.5410512117188402,3.8690953903269176,6.3155623725876362,6.8639663947863347,7.4515281675873606,13.053817908960331,13.987702313687812,14.957599726132997,3.1197765341915491,3.4121663695659636,3.7299000764867944,6.1076386572397068,6.6424467712094195,7.2165815547153525,12.743968325405628,13.67549995925199,14.644677755975502,3.1211846350880217,3.4137419252228307,3.7316332543135862,6.1107690191248665,6.6459463854675001,7.2204637269050842,12.752304186987853,13.684727701369876,14.65543020310691]
[10,null,9.4999999999999982,6.072397161332022,6.6362448597330639,7.2478346122289388,11.788521870846292,12.800971021808596,13.883829017080622,24.084508795650866,25.75946094951313,27.489508105564511,6.0712014368636078,6.6350709810683215,7.2466531302380064,11.787928443826718,12.800699491249365,13.883945948878207,24.091642343764669,25.768378546281198,27.500457365741983,5.4552617989550365,5.9644854039229243,6.5174459820783941,10.640650801477936,11.564307680419592,12.55430941549767,21.990440419720251,23.561261737693734,25.189662979216315,5.4595367812636031,5.9692091132276444,6.5226361877419272,10.64963140423521,11.574214898765341,12.56520713592499,22.012076242874439,23.584925835871459,25.215970769300831]
[10,null,9.5833333333333321,6.0608775188868087,6.6236345303523123,7.2340363216602697,11.765751097767023,12.776160284376116,13.856817285334161,24.035630096550442,25.7067490711751,27.432747764103691,6.0596706804441549,6.6224487290636453,7.2328419572813569,11.765138768147247,12.775868886521646,13.856913394545888,24.042741549318571,25.71564605916322,27.443678531857856,5.4407380803467644,5.9485512673363701,6.4999688798602433,10.611276134839425,11.53216646468546,12.519158524914335,21.923925144877199,23.488968238525235,25.111170861791603,5.4449941594887106,5.9532543466188077,6.5051365582669405,10.620220301650949,11.542034195885654,12.530013478433107,21.945488043715887,23.512554614016764,25.137396687976576]
[10,null,9.6666666666666661,6.0493436521613688,6.6110095686061507,7.2202231524601324,11.742970663791157,12.751342928365085,13.829803039159986,23.986842341814729,25.654155749134812,27.376139299317508,6.0481256777858015,6.6098118213105481,7.2190158808382829,11.742339400532966,12.751031632083889,13.829878295183018,23.993931714995846,25.663032161459547,27.387051629791429,5.4261791172366598,5.9325796945015021,6.4824521971412885,10.581854351978196,11.499978694223008,12.483962696396294,21.857446016606684,23.416739017161838,25.032777918059935,5.430416206675682,5.9372620502228175,6.4875972475419399,10.590761936940366,11.509806784598737,12.494774722258306,21.878935837693792,23.440247534742454,25.058921667793506]
[10,null,9.75,6.0377955260262492,6.5983699368369351,7.2063950643095129,11.720180509368818,12.726518889402112,13.802786208484857,23.938145327140077,25.60168072902929,27.319682390167529,6.036566393716555,6.5971602201060247,7.2051748605436998,11.719530281372949,12.726187663508217,13.802840580640952,23.94521263645052,25.610536598760099,27.330576338454311,5.4115847839690865,5.9165705499833798,6.4648957881864515,10.552385238508748,11.467744140549437,12.448721686505216,21.791002599528714,23.344573581883186,24.954483583058497,5.4158027969156279,5.9212320883336043,6.4700181095402121,10.56125609530894,11.477532435994089,12.459490623523086,21.812419188978037,23.368004105891305,24.980545143383566]
[10,null,9.8333333333333339,6.0262331052772957,6.5857155973099974,7.192552016807868,11.697380574852827,12.701688103025646,13.77576672313247,23.88953884860139,25.549323757056079,27.263376716491855,6.0249927929937837,6.5844938876706838,7.1913188559484889,11.696711350952022,12.701336916253283,13.775800180681895,23.896584109690679,25.558159117203935,27.274252337648569,5.3969549544698872,5.9005236978968636,6.4472995067728123,10.522868579341033,11.43546257443937,12.413435251029718,21.72459445774971,23.272471440667722,24.876287291851952,5.401153803878926,5.9051643247910377,6.4523989977458269,10.531702561257003,11.445210920420369,12.424160937569489,21.745937661217532,23.295823835004008,24.902266549384532]
[10,null,9.9166666666666679,6.0146563546402856,6.5730465122080322,7.1786939694680711,11.674570800482224,12.676850504661783,13.748744512836382,23.841022702622247,25.497084580004426,27.207221959024579,6.0134048402983016,6.5718127861464595,7.1774478265212664,11.673882549451204,12.676479325692799,13.748757024966551,23.848045931078438,25.50589946353611,27.218079308061633,5.3822895022427115,5.8844390019011463,6.4296632061883283,10.493304158675679,11.403133765926501,12.378103144983612,21.65822115483839,23.20043210118105,24.798188479524839,5.3864691008142893,5.8890586229789577,6.4347397651509883,10.502101118576542,11.412842007483583,12.388785418966634,21.679490817520801,23.223706229307815,24.82408532046604]
[10,null,10.000000000000002,6.0030652387623071,6.5603626436400067,7.164820881722191,11.651751126400782,12.652006029642013,13.721719507229752,23.792596685967005,25.444962945216112,27.151217799362179,6.0018025002410482,6.5591168775954154,7.1635617316456495,11.651043816947894,12.651614827081216,13.721711043064985,23.799597897328681,25.453757385052327,27.162056931251826,5.3675883003690714,5.8683163251981432,6.411986739228527,10.463691760008206,11.37075748430015,12.342725122602305,21.591882253834285,23.12845507078185,24.720186581180869,5.3717485605471058,5.8729148458242495,6.4170402642573094,10.472451550352055,11.380425466038211,12.353363821502494,21.61307822047252,23.151650795718108,24.746000891297935]
[11,null,10.083333333333336,6.0862626194754235,6.6512906205295241,7.2641321918383035,11.813351706973819,12.827510117839292,13.912090154329121,24.12300319226398,25.798354166688974,27.528355070810321,6.084647270666359,6.6496623523839435,7.2624568898399708,11.811987456600642,12.826411375339212,13.911320858815461,24.128800215733406,25.805882281725772,27.537865027778309,5.4198648748597869,5.9254275633464655,6.4743381893397043,10.564798504224909,11.480462940386973,12.461609863175951,21.796043181853619,23.346353690656301,24.95213826054702,5.4239646614869041,5.9299607789662456,6.4793205986279583,10.573448571831374,11.490013783188379,12.472123148065386,21.817052363350385,23.36935553645732,24.977766500378934]
[11,null,10.16666666666667,6.0736444096050457,6.6374782210933736,7.2490193100917377,11.788424379920396,12.800353927162419,13.882530651928178,24.069686540859344,25.740904188000695,27.466552936867274,6.0720160857474834,6.635836008466196,7.2473289402663692,11.787037926172776,12.799231786275747,13.881736774412531,24.075456290349315,25.748406425551416,27.47603909246979,5.4044949775137772,5.908570526924418,6.455855410342469,10.533821552851936,11.446591655070767,12.424594754859037,21.726588866789779,23.270992027631255,24.870465184351435,5.4085739572118579,5.9130810373552904,6.4608130353645148,10.542431618280375,11.45609916383733,12.435061134993973,21.747518658021274,23.293909395321254,24.896004372182897]
[11,null,10.250000000000004,6.0610081030026777,6.6236470368204836,7.2338871100524322,11.763481390929114,12.773184915415937,13.852962281132649,24.016456811281969,25.683569887442978,27.404901250507983,6.0593667762560575,6.6219908499342175,7.2321816406634882,11.762072692710184,12.772039334337551,13.852143779754718,24.022199290018541,25.691046268758988,27.414363649057655,5.3890849358053909,5.8916707553094803,6.4373273303585297,10.502789023589866,11.412664840240273,12.387525226506387,21.657158734889812,23.195682698929179,24.788879492329869,5.3931430110402294,5.8961584550695623,6.4422600574462798,10.511358921339173,11.422128840363129,12.39794451888325,21.678008952296345,23.218515422825472,24.814329484924663]
[11,null,10.333333333333337,6.04835365238295,6.6097970169967546,7.2187355374064506,11.738522660700028,12.746002997464558,13.823384950091928,23.963313770380406,25.626350980491448,27.343399658925154,6.0466992948515195,6.6081268260116834,7.2170149366505747,11.737091676822384,12.744833934289876,13.822541782890809,23.969028981512238,25.633801526747057,27.352838344650728,5.3736346002121209,5.8747280872490535,6.4187537757696047,10.471700660509462,11.378682223226281,12.350400987822542,21.587752287085081,23.12042514789615,24.707380553812719,5.3776716731439276,5.8791928705296863,6.423661490903477,10.480230224579662,11.388102539570053,12.360773008892192,21.608522746513174,23.143173061724308,24.732741207359702]
[11,null,10.416666666666671,6.0356810103546703,6.5959281107906857,7.2035645377163258,11.713548109776466,12.718808088008995,13.793798566797182,23.91025718532665,25.569247183168216,27.282047810178604,6.0340135940835546,6.5942438858032144,7.201828773723304,11.712094798955738,12.717615500736473,13.792930691713019,23.915945131890354,25.576671915442304,27.291462827228919,5.3581438206847052,5.8577423609240054,6.4001345723472616,10.440556206789104,11.344643530417798,12.313221747532147,21.518369023506924,23.045218817286013,24.625967737862631,5.3621597931670024,5.8621841215849679,6.4050171611526823,10.449045270680843,11.354019987320964,12.323546313193493,21.539059540203073,23.067881754185294,24.651238907981586]
[11,null,10.500000000000005,5.9987869104966105,6.5529909369941697,7.1535378332483006,11.592682470287686,12.577531583622688,13.62870225181069,23.405987196031795,24.986257148479602,26.609681396602326,5.9970256695847288,6.5512026070360818,7.1516863656872944,11.591008321657284,12.576089081390325,13.627551066820427,23.41089488092717,24.992775527520081,26.618040024652302,5.3231406629602418,5.817342333664751,6.3534400783418512,10.332046241719032,11.21850620738612,12.1665671975416,21.081345647633693,22.540818810324645,24.044978402432282,5.327125402837666,5.82174729662621,6.3582791821240097,10.340421742301183,11.227748015267581,12.176731962194026,21.101480331631016,22.562826188647353,24.069481655315709]
[11,null,10.583333333333339,5.9861455516681712,6.5391656599591599,7.1384257438645218,11.567943658527343,12.550627626320729,13.599472536357174,23.354275124417399,24.930730742824178,26.550171051141291,5.984373686984938,6.5373659547814267,7.1365620135240224,11.566251854885257,12.549166659224751,13.598302110504235,23.359164376813418,24.937232557420259,26.558515627537226,5.307661430130409,5.8003814621080281,6.3348626899192038,10.301156643433874,11.184792233156076,12.129797137749081,21.013745718606732,22.467741078763453,23.96609417119668,5.3116235155597753,5.8047617168434167,6.3396748422496039,10.309488865691398,11.193987211793196,12.139911281822638,21.033795930577952,22.489658810645015,23.990503147766251]
[11,null,10.666666666666673,5.9734859413590398,6.5253214289546566,7.1232941483166456,11.543188650210766,12.523710154264457,13.570233039291693,23.302642138523787,24.875309590605358,26.490797347001443,5.9717034131474556,6.5235103055841535,7.1214181088413628,11.541479124031989,12.522230651105687,13.569043297994192,23.307512887597859,24.881794778852608,26.499127822525359,5.292141497581035,5.7833772666299978,6.3162393756525717,10.270210460326718,11.151021574628281,12.092971301442761,20.946161862544574,22.394704928052253,23.887283068219517,5.2960808387130278,5.7877327162126315,6.3210244723951092,10.278499256379327,11.160169569012565,12.103034663719567,20.966127462150041,22.416532894062549,23.911597674179646]
[{"$f":"ROUNDUP(C158,0)","v":11},null,10.750000000000007,5.9608080319823795,6.511458192962861,7.1081429919851526,11.518417365996896,12.496779082440035,13.540983669124664,23.251088018316509,24.819993426681954,26.431559959792445,5.9590148004183945,6.5096356083530686,7.1062545969460107,11.516690049669014,12.495280971922282,13.539774537712258,23.255940193280352,24.826461926761002,26.439876285362757,5.276580713946772,5.7663295840631923,6.2975699599438446,10.239207434563131,11.117193957401534,12.056089396871545,20.878593592378209,22.32170982002074,23.808544490690494,5.2804972206365726,5.7706601312481798,6.3023278966217235,10.247452656042014,11.126294812006698,12.066101815589709,20.898474438600989,22.343447900036566,23.832764631040114]
[11,null,10.833333333333341,5.9481117758429614,6.4975759008467255,7.0929722201313101,11.493629726391685,12.469834325663077,13.51172433420734,23.199612544009639,24.76478198636876,26.372458565870481,5.9463078010348731,6.4957418118790438,7.0910714230222913,11.491884552206777,12.468317536403717,13.510495737920159,23.204446074124075,24.771233736548936,26.380760692532562,5.2609789273282095,5.7492382506630433,6.2788542665750864,10.208147307410551,11.083309106128262,12.019151131289297,20.811040420178365,22.248755215827973,23.729877835412498,5.2648725091381756,5.7535437978888915,6.2835849383707796,10.216348805456606,11.092362664910343,12.029112444144484,20.830836371308472,22.270403289025676,23.754003414430596]
[11,null,10.916666666666675,5.9353971251371433,6.483674501353283,7.0777817778884904,11.468825651732399,12.442875798592629,13.482454942725933,23.14821549607101,24.709675005435361,26.313492842308527,5.9335823671259842,6.4818288648383753,7.0758685321258916,11.467062551893726,12.441340259116984,13.481206806716175,23.153030310636098,24.716109944062573,26.321780721270407,5.2453359852923986,5.7321031021101021,6.2600921187071137,10.177029819237076,11.049366744510261,11.982156210955569,20.743501857135399,22.17584057593993,23.651282498780862,5.2492065514888182,5.7363835514958614,6.2647954204610912,10.185187444496366,11.058372850901902,11.99206625509469,20.763212770776406,22.197398520799446,23.675313420034932]
[11,null,11.000000000000009,5.9226640319517454,6.4697539431143021,7.0625716102654561,11.444005062197455,12.415903415723886,13.453175402715981,23.096896655227418,24.654672220098647,26.254662466929229,5.9208384507104768,6.4678967157893759,7.0606458691935314,11.442223968818109,12.414349054463342,13.45190765204249,23.101692683578165,24.661090285611827,26.262936049522931,5.2296517348695701,5.714923973505595,6.2412833388783824,10.145854709499613,11.015366595291351,11.945104341127749,20.675977413565505,22.102965360138498,23.57275787678093,5.2334991944229605,5.719179226851228,6.2459591650866457,10.153968312125986,11.024325092204872,11.954962953149085,20.695603146634248,22.124433054434387,23.596694043116955]
[12,null,11.083333333333343,5.5011496102331146,6.0091934128122819,6.5596894220681907,10.627501271373255,11.529608625311884,12.492335503103805,21.438601686821077,22.88281685021698,24.365805052707572,5.5011060481442913,6.0092713057277223,6.5598699979965591,10.629061096036594,11.531658234341467,12.494949191290059,21.449652676957506,22.89583810088342,24.381038985660524,4.924143865269544,5.3809904648606866,5.8765030619169831,9.5516994590849045,10.369994831305263,11.24491287707405,19.45772905791334,20.799386305905955,22.181128336685298,4.9282514777841584,5.3855266315552619,5.8814849048880466,9.5602863755475749,10.379458920745487,11.255313259234676,19.478171591362219,20.821704658670399,22.205882850051282]
[12,null,11.166666666666677,5.4939426295789335,6.001345031811594,6.5511504627869579,10.614028460737956,11.515084913834972,12.476707102779804,21.413704403975792,22.856621694676321,24.338348316480975,5.4938951170040706,6.0014188166625466,6.5513266283631815,10.615582537434964,11.51712883694803,12.479315196769425,21.424756894788697,22.869647039656428,24.353589502149362,4.9118594630796837,5.3675523197011792,5.8618105497545976,9.52760496688831,10.343781524458587,11.216422913868206,19.407209984179371,20.745133726090124,22.122977453347772,4.9159508409054116,5.3720708099475178,5.8667731282748132,9.536161291187927,10.353212621202038,11.226787741739573,19.427595478945626,20.767392081568754,22.147669988779285]
[12,null,11.250000000000011,5.4867324316998802,5.9934937208894219,6.5426090090405875,10.600560785461299,11.500569194433622,12.461090263811414,21.388884324177116,22.830521434240602,24.311007354630359,5.4866809533691718,5.99356338141446,6.5427807467364207,10.602109089708776,11.502607406377345,12.463692737738278,21.399938304776413,22.84355087019977,24.326255799709912,4.8995530108029888,5.3540909940330987,5.8470938246363042,9.5034854343427817,10.317544786029817,11.18791203667249,19.356743141181692,20.690956028420217,22.064928858424992,4.9036281036119949,5.3585917538357712,5.8520370810114368,9.5120110890722671,10.326942810335305,11.19824122903211,19.377071562856628,20.7131543732918,22.089559427416347]
[12,null,11.333333333333345,5.4795190096730702,5.9856394725808961,6.5340650527549471,10.587098230957174,11.486061450206437,12.445484966268459,21.364141343641379,22.804515934805284,24.283781993756783,5.4794635503074138,5.9857049925105041,6.5342323450335957,10.588640738278903,11.488093925737362,12.448081794279489,21.375196803251391,22.817549458553394,24.299037705117335,4.8872244443934925,5.3406064190289948,5.8323528127179447,9.4793407541221022,10.291284501584785,11.159380123307301,19.306328286029917,20.636852931312539,22.006982219958935,4.8912832017414729,5.3450893942663491,5.8372766891213246,9.4878356616970905,10.300649373522482,11.169673598741344,19.326599600004329,20.65899125205668,22.031550833801059]
[12,null,11.416666666666679,5.4723023565680089,5.9777822794120539,6.5255185858446501,10.573640782638593,11.471561664251261,12.429891190228268,21.339475358874999,22.778605062688122,24.256672061044,5.4722429008795954,5.9778436424674082,6.5256814151600224,10.575177468559719,11.473588378133105,12.432482346482651,21.350532286837485,22.791642671171431,24.271935045729329,4.8748736996377691,5.3270985256799204,5.8175874399604055,9.4551708186324284,10.265000556410982,11.130827051316045,19.255965175862151,20.582824153378215,21.949137206437726,4.8789160709630925,5.3315636621060207,5.8224918784319843,9.4636349012871754,10.274332195865899,11.141084728217036,19.276179347327346,20.604902436267768,21.97364387621661]
[12,null,11.500000000000012,5.441475845351027,5.9415734297307203,6.4829617815230929,10.466791120673967,11.346070955901304,12.282626012930294,20.883763354618488,22.252073160256487,23.650133502951128,5.4410725457368461,5.9412576644117188,6.482711260822426,10.467624321870026,11.347322851160587,12.284364722680685,20.893072053538319,22.263174223573174,23.663245061852166,4.8431142428580376,5.2903301029288272,5.7749678898044365,9.3549342861510691,10.148342135957538,10.995075149667773,18.853292830947662,20.119132378771294,21.416491912952281,4.8472411048770052,5.2948849889250704,5.779967078756167,9.3635119812863721,10.157786590736775,11.00544225822566,18.873437851468974,20.141081398685888,21.4407956653843]
[12,null,11.583333333333346,5.4342801274040191,5.9337437878655628,6.4744508873259772,10.45345444503047,11.33171659075539,12.267206066184155,20.859610431290399,22.226735786583465,23.623657674682867,5.4338794460073769,5.933431070749398,6.4742037428078625,10.454294209426255,11.332976080451257,12.268953476406569,20.868943227783557,22.237864627965934,23.6368011837653,4.8307906330330308,5.2768605836095936,5.7602548148778778,9.3309778971291131,10.122322017323373,10.966845679563129,18.804143151108271,20.066524535036439,21.36030217489386,4.8348950724730599,5.2813910514634763,5.7652274020046814,9.3395133716065271,10.131720927968837,10.977163710801783,18.824209252743259,20.088390449193685,21.384519620194354]
[12,null,11.66666666666668,5.4270811914262778,5.9259112090241945,6.4659374818041444,10.440122656893053,11.317369862533337,12.251797179329809,20.835529997962631,22.201487103173037,23.5972895022412,5.4266830870653742,5.9256014951260294,6.4656936640814386,10.440968902153307,11.318636857082817,12.253553192606372,20.844886724911333,22.212643545844454,23.610464775801852,4.8184447061081386,5.2633675959078818,5.7455172145515245,9.3069958221445965,10.096277684905541,10.938594328828135,18.755039245766465,20.013983111929758,21.30420366572633,4.8225267074759328,5.2678736301056066,5.7504631846803438,9.3154890736569413,10.105631054659174,10.948863293199286,18.77502657986448,20.035766110123735,21.328335036913302]
[12,null,11.750000000000014,5.4198790304876967,5.9180756857362589,6.4574215568801989,10.426795741831778,11.303030754583277,12.236399332833155,20.811521958602501,22.176326987104424,23.57102882822565,5.4194834619735426,5.9177689300669405,6.4571810165646362,10.427648385669505,11.304305164469906,12.238163851828954,20.82090244936861,22.187510854874009,23.584235681256157,4.8060763974518288,5.2498510703954393,5.7307550143695849,9.2829879534572708,10.070209023992469,10.910320975213761,18.705980881738377,19.961507842176733,21.248196074345604,4.8101359451773478,5.2543326553372633,5.7356743522357725,9.2914389795351315,10.07951685591499,10.920540882969924,18.725889599124869,19.983208113582862,21.272241603713766]
[12,null,11.833333333333348,5.4126736376511033,5.9102372105222294,6.4489031044688083,10.413473685411041,11.288699250250502,12.221012507160747,20.787586217446275,22.151255315838718,23.54487549575499,5.4122805637864335,5.9099333680873869,6.4486657921695505,10.414332645587333,11.289980986023561,12.222785434632925,20.796990305864213,22.162466433081107,23.558113743940801,4.7936856422636485,5.2363109374602361,5.715968139679898,9.2589541830541719,10.044115919593469,10.882025496185445,18.656967825828811,19.909098458637985,21.192279089997903,4.797722720699511,5.2407680574624429,5.7208608299256687,9.2673629810689171,10.053378216568435,10.892196357377276,18.676798076805113,19.930716191818718,21.216239009119903]
[12,null,11.916666666666682,5.4054650059708518,5.9023957758948713,6.4403821164748853,10.40015647319141,11.274375332881363,12.205636682789693,20.763722678992075,22.126271967205891,23.518829348479535,5.4050743855508578,5.9020948016957835,6.4401479828001147,10.401021667516074,11.275664305156809,12.207417921581008,20.773150199361567,22.137510158872402,23.532098808193588,4.7812723755717119,5.2227471273069517,5.7011565156348922,9.2348944026560496,10.017998256437515,10.853707768919058,18.607999844831937,19.856754694317154,21.136452402277833,4.7852869689919011,5.2271797665999111,5.7060225428092899,9.243260969815676,10.02721502116859,10.863829593400855,18.627751779169632,19.878290077217848,21.160326942002101]
[12,null,12.000000000000016,5.3982531284920059,5.89455137435775,6.4318585847941776,10.386844090731403,11.260058985822694,12.190271840199689,20.739931247995244,22.101376819404912,23.492890230561869,5.3978649203042783,5.894253223389752,6.4316275803508027,10.3877154370615,11.261355105282767,12.192061293241157,20.749382035093703,22.1126419110157,23.506190718871164,4.7688365322322417,5.2091595699574409,5.6863200671887357,9.2108085037091385,9.9918559189724263,10.825367670311099,18.559076705523125,19.804476282343632,21.08071570112287,4.7728286248345233,5.2135677126855731,5.6911594157468031,9.2191328370619416,10.001027153982744,10.835440467731644,18.578750472477964,19.825929502304795,21.104505091581672]
[13,null,12.08333333333335,5.3910379982529939,5.8867039984068184,6.4233325013148344,10.373536523580615,11.24575019241991,12.17491795987608,20.716211829480009,22.076569751011107,23.467057986692467,5.3906521610770657,5.886408625660569,6.4231045767073889,10.374413939824763,11.247053369810677,12.176715530186943,20.72568571854449,22.087861568654837,23.480389321349492,4.7563780469307151,5.1955481952474916,5.6714587190978154,9.1866963773904846,9.965688791366361,10.797005076960417,18.510198174667064,19.75226295599261,21.025068676819007,4.7603476228339821,5.1999318254710332,5.6762713734023684,9.1949784738212479,9.9748144989994589,10.807028856773179,18.529793922970594,19.773634199738961,21.048773147422079]
[13,null,12.166666666666684,5.3838196082822689,5.8788536405273195,6.4148038579142286,10.360233757291288,11.231448936017461,12.159575022312392,20.692564328722689,22.051850640967992,23.441332462082435,5.383436100890207,5.8785610009893396,6.4145789637464556,10.361117161402099,11.232759082153798,12.161380612996709,20.702061155463653,22.063169011301426,23.454694461518251,4.7438968541803774,5.1819129328281504,5.6565723959215699,9.1625579146004412,9.9394967575038624,10.768619865185727,18.461364019012823,19.70011444866411,20.969511019992517,4.7478438974252182,5.1862720345203748,5.6613583402403496,9.1707977708337189,9.9485769399223649,10.778594636639099,18.480881896869359,19.721403902310762,20.993130799436472]
[13,null,12.250000000000018,5.3765979516017843,5.8710002931980059,6.4062726464622539,10.346935777406632,11.217155199962011,12.14424300800534,20.668988651267505,22.027219368587954,23.415713502457695,5.3762167327577792,5.8707103418484081,6.4060507333351353,10.347825087385051,11.218472225721111,12.146056522255993,20.678508251857487,22.038564118832298,23.429105985793008,4.7313928883212242,5.1682537121663223,5.6416610220195587,9.1383930059716398,9.9132797009863527,10.740211911008064,18.412574005283613,19.648030493893632,20.914042421610574,4.7353173828706305,5.1725882692153284,5.6464202405261661,9.1465906185666075,9.9223143601725905,10.750137683153445,18.432014160382828,19.669238342945935,20.937577737872445]
[13,null,12.333333333333352,5.3693730212248596,5.8631439488877035,6.3977388588188262,10.333642569465415,11.202868967598127,12.128921897455935,20.645484702919173,22.002675813558962,23.390200954070515,5.368994049684602,5.8628566407021276,6.3975198773323516,10.334537703363925,11.204192783924491,12.130743238554253,20.655026913991634,22.014046771495345,23.4036237411025,4.7188660835211635,5.1545704625418773,5.6267245215511323,9.1142015418563922,9.8870375051321897,10.71178109016525,18.363827900195584,19.596010825344695,20.858662572978325,4.7227680132594072,5.1588804587483086,5.6314569983260228,9.1223569072133373,9.8960266428874988,10.721657871848933,18.383190479700275,19.6171372547016,20.882113653326332]
[13,null,12.416666666666686,5.362144810154561,5.8552846000567254,6.3892024868358037,10.320354119006744,11.188590222270486,12.113611671175661,20.622052389734357,21.978219855929673,23.364794663686943,5.3617680446667011,5.8549998900058782,6.3889863875876678,10.321254994920555,11.189920740173807,12.115440742485987,20.631617048389288,21.989616849904131,23.378247574886124,4.7063163737736318,5.1408631130475602,5.6117628184787209,9.0899834123368564,9.8607700529734714,10.683327278098259,18.315125470430495,19.544055176806374,20.803371165736927,4.710195722505949,5.1451485321272274,5.616468537506111,9.0980965266892557,9.8697136709194613,10.6931550779669,18.334410620987775,19.565100370763084,20.826738236726015]
[13,null,12.50000000000002,4.7980610515562798,5.2373311276355654,5.7125084722460766,9.1977802134113364,9.9642020423850024,10.779281696193287,18.19651657072,19.363147553842918,20.550654707249613,4.7965675477663918,5.235817001603694,5.7109393559647987,9.1963354843458447,9.962945522193527,10.778260531217512,18.200360107894241,19.368270609537717,20.557225869214882,4.2352018924268293,4.6246301348319179,5.0463077738222912,8.1499827927570223,8.8350045663856438,9.5648562883242239,16.270581341302066,17.337462461278179,18.426093133362084,4.2379780609314999,4.627705236729259,5.0496860334152203,8.1558617524234744,8.8415031364806058,9.5720098351009799,16.2848272674245,17.35303728136973,18.443558552383259]
[13,null,12.583333333333353,4.7916767294574232,5.2303870653634377,5.7049633791688814,9.1859953263194285,9.9515274960268343,10.765677360719057,18.175383491766702,19.3410113650211,20.527561116997965,4.7901966374705598,5.228887716071128,5.7034103633355375,9.1845768127162479,9.9502996483619235,10.764687439109542,18.179284154000463,19.346196267849983,20.534199130224145,4.2241740171529312,4.6125869502114911,5.0331648146882584,8.1287353098890769,8.811965334163073,9.5399064504752911,16.227976302865187,17.29202571041888,18.377753292567785,4.2269450943942477,4.6156565466517208,5.0365370949831032,8.1346051861013606,8.8184542372824275,9.5470497058427597,16.242208147194759,17.307586263797575,18.395205181038335]
[13,null,12.666666666666687,4.7852891185984667,5.2234398583559063,5.6974153895153963,9.1742125737549358,9.9388570212981726,10.752079520184651,18.154300332509692,19.318936396501101,20.504541889684027,4.783822359640542,5.2219551991969189,5.6958783786217762,9.1728201101594777,9.937657664332967,10.751120642120599,18.158257733340882,19.324182727004349,20.511246300206764,4.2131252241197163,4.6005216359250287,5.01999856099558,8.1074610343236895,8.7888998434682968,9.5149314924888237,16.185389923441576,17.24662148020812,18.32946264448524,4.2158911084481714,4.6035856160791848,5.0233647413385771,8.1133216357737297,8.7953788731822922,9.5220642342251267,16.19960733618862,17.262167400934953,18.346900619788094]
[13,null,12.750000000000021,4.7788982127948527,5.2164894999573521,5.6898644961110474,9.1624319437060286,9.9261906046456598,10.738488159088721,18.133267030169279,19.296922569479094,20.481596926175822,4.7774447080834124,5.2150194443202427,5.6883433946499959,9.1610653647542453,9.9250195566749646,10.737560124910159,18.137280783950153,19.302229909186323,20.488367281220821,4.2020554538703898,4.5884341280207392,5.0068089440781911,8.0861598665003971,8.7658079885087758,9.4899313020049867,16.142822012850612,17.201249559860273,18.281220952593628,4.2048160434587274,4.5914923808735866,5.0101689036197232,8.0920110016552727,8.7722769381655059,9.4970533076807104,16.157024644379074,17.216780482259729,18.29864463250766]
[13,null,12.833333333333355,4.7725040058545325,5.2095359835020725,5.6823106917705761,9.1506534241536137,9.913528232509762,10.724903261929647,18.112283522097371,19.274969805351219,20.458726127625233,4.7710636765984606,5.2080804447721931,5.6808054042393614,9.1493125645718578,9.9123853119529954,10.724005872135686,18.116353243999189,19.280337736778502,20.465561975602768,4.1909646467900128,4.5763243623779566,4.9935958950884789,8.0648317066007458,8.742689663221805,9.4649057663863587,16.100272380756547,17.155909738499862,18.233027980409716,4.1937198396339346,4.5793767767261642,4.9969495127811996,8.0706731837024659,8.7491483259491183,9.4720168133577722,16.11445988157617,17.171425297159107,18.250436983100862]
[13,null,12.916666666666689,4.766106491577764,5.2025793023185756,5.6747539693020386,9.1388770030681634,9.9008698913261952,10.711324813200601,18.091349745792751,19.253078025714252,20.435929395464875,4.7646792589772335,5.2011381938766954,5.6732644001979171,9.1375616976783824,9.8997549167255734,10.710457868453091,18.095475051801735,19.258506132364051,20.442830285971773,4.1798527431069612,4.5641922747073158,4.9803593449984955,8.0434764545507615,8.7195447612783497,9.4398547727189204,16.057740836653451,17.110601805170123,18.184883491461317,4.1826024370247836,4.5672387391588067,4.9837064995971243,8.0493080816130842,8.725992929979796,9.4469546381329828,16.071912857419406,17.126101634925018,18.202277435483477]
[13,null,13.000000000000023,4.7597056637583313,5.1956194497252506,5.6671943215046277,9.1271026684179777,9.8882155675264816,10.697752797395079,18.070465638892887,19.231247152368173,20.41320663141585,4.7582914490040036,5.1941926849507771,5.6657203753292418,9.1258127521294483,9.8871283575431352,10.696916098513825,18.074646145807979,19.236735018722356,20.420172115220407,4.1687196828924584,4.552037800548816,4.9670992245960397,8.0220940100182947,8.6963731760803711,9.4147782078096434,16.015227189867474,17.065325548817945,18.136787249308412,4.1714637755236694,4.5550782035237329,4.9704397946571657,8.0279155948296168,8.7028106434376014,9.4218666685953405,16.029383381379777,17.080809284766165,18.154165753595123]
[14,null,13.083333333333357,4.7533015161811347,5.1886564190345199,5.659631741168262,9.115330408161201,9.8755652475346789,10.684187199006391,18.04963113918112,19.209477107312885,20.390557737476488,4.7519002404557931,5.187243911300385,5.6581733224254105,9.114065715975439,9.874505620955631,10.683380546970366,18.053866464605846,19.215024318832576,20.397587366529272,4.1575654060591045,4.5398608752734546,4.9538154644875423,8.0006842724146381,8.6731748007579377,9.3896759581835916,15.972731249559923,17.020080758307223,18.088739017523185,4.1603037948648875,4.5428951050018247,4.9571493283686046,8.0064956225329507,8.679601359228684,9.3967527910591446,15.986871262757333,17.035548035791372,18.106101701391239]
[14,null,13.166666666666691,4.746894042624433,5.1816902035496817,5.652066221076371,9.1035602102511124,9.8629189177729426,10.670628002520285,18.028846184574302,19.187767812750124,20.367982615931382,4.7455056271018448,5.180291866226403,5.6506232342718015,9.1023205772599969,9.8618866935048874,10.669851198470022,18.033135946926791,19.193373955871468,20.375075943348691,4.1463898523616383,4.52766143408153,4.9405079950963096,7.9792471408907222,8.6499495281735364,9.3645479100877473,15.930252824720679,16.974867222405027,18.040738559705652,4.1491224346233206,4.5306893786033475,4.943835030955591,7.9850480636460599,8.6563649699887613,9.3716128915518944,15.944376310681449,16.990317677021025,18.058085042841626]
[14,null,13.250000000000025,4.7404832368596166,5.1747207965663407,5.6444977540023675,9.0917920626311535,9.850276564657598,10.657075192427646,18.008110713134066,19.166119191081428,20.345481169341546,4.7391076027039922,5.1733365430201506,5.6430701036439368,9.0905773240167811,9.8492715617264395,10.656328037660359,18.012454531630453,19.171783853214666,20.35263774941345,4.1351929613958287,4.5154394120009158,4.9271767466607619,7.9577825143393408,8.6266972509164805,9.3393939494858529,15.887791724169146,16.929684729791116,17.99278563946439,4.1379196342152413,4.5184609591670331,4.9304968324560488,7.9635728168299842,8.633101368081201,9.3464468558235616,15.901898334107599,16.945117997374389,18.010115541929849]
[14,null,13.333333333333359,4.7340690926485687,5.1677481913721675,5.6369263327117682,9.0800259532398826,9.8376381745969574,10.643528753211733,17.987424663062967,19.144531164910127,20.323053300556836,4.7327061610164201,5.1663779349656398,5.6355139233100955,9.0788359442765696,9.836660212153733,10.642811049183663,17.991822157726347,19.150253934429301,20.330272688730712,4.1239746725977122,4.5031947438904174,4.9138216492366595,7.9362902913918205,8.6034178613045977,9.3142139620610553,15.845347756557196,16.884533069049901,17.944880020432404,4.1266953328969045,4.5062097813592468,4.9171346627250667,7.9420697804865412,8.6098104455978959,9.3212545693373237,15.859437141816009,16.899948785677619,17.962192962656246]
[14,null,13.416666666666693,4.7276516037479759,5.1607723812474431,5.6293519499617561,9.0682618700084117,9.8250037339985301,10.629988669357452,17.96678797270059,19.123003657037881,20.300698912703346,4.7263012957858415,5.1594160353386638,5.6279546860298542,9.0670964260576419,9.8240526313108543,10.629300217683761,17.971238764356507,19.128784123292725,20.307980665589064,4.1127349252445571,4.4909273644347092,4.900442632694098,7.914770370419749,8.580111251383709,9.2890078332130805,15.802920730357828,16.839412028668331,17.897021466253758,4.11544946976408,4.4939357796744144,4.9037484514312855,7.9205388527541656,8.5864920943542771,9.2960359172740308,15.816992542414944,16.854809830658692,17.914317069030595]
[14,null,13.500000000000027,4.70435385264964,5.1333989014446697,5.597176441239295,8.9878847521751037,9.7307904521943733,10.519679460348595,17.635091284407931,18.741969344437067,19.864523721640182,4.7017193461040536,5.1306398087101019,5.59424891602327,8.9842285263326893,9.7271286776047781,10.516047416032571,17.634362869242185,18.742186311381467,19.865829586660126,4.0873562450756289,4.4616435063337736,4.866614430881536,7.8369373171267096,8.4899245298440764,9.1845416671539066,15.505826029902284,16.499747334619379,17.509787815637537,4.0892384860523991,4.4637409962159271,4.8689239536137165,7.8410601528411537,8.4945115257783392,9.1896163711454761,15.516364473611617,16.511333723338012,17.522996592586257]
[14,null,13.583333333333361,4.6979362167050045,5.1264266072639408,5.589610202029748,8.9761825455652851,9.7182340483329561,10.506236184528827,17.614777596261138,18.72080486178865,19.842572349676757,4.695329792086449,5.1236982247142873,5.5867160548113359,8.9725791641931067,9.7146295088638723,10.502665937715925,17.614151825378915,18.721130939331225,19.843993898619591,4.0761050131689807,4.4493702852310824,4.8532369883933528,7.8155160653094615,8.4667483473026905,9.1595040301316608,15.464133696418781,16.455489786080005,17.462936421552957,4.0779996088210577,4.451481282471109,4.8555612333040123,7.8196627274372501,8.4713612217300653,9.1646067693699838,15.474720488088419,16.467127897620127,17.476201106393045]
[14,null,13.666666666666694,4.6915153016083977,5.1194511767985986,5.5820410716888524,8.9644823583821509,9.7056815386650257,10.492799139450238,17.59451100620177,18.699697888456093,19.82069050333941,4.6889368223722414,5.1167533540169083,5.5791801364602707,8.9609315318090026,9.7021339153413706,10.489290338934914,17.593987188451472,18.700132324067368,19.822226918919366,4.064832321920508,4.4370743564895694,4.8398356345518723,7.7940670749625518,8.4435448595636053,9.134440098572453,15.422455560230645,16.411259142401153,17.416127126530981,4.066739065264585,4.4391986343147929,4.842174353371659,7.7982371525961574,8.4481831646266254,9.1395703855188355,15.433089830110482,16.422948043560027,17.429446718732905]
[14,null,13.750000000000028,4.6850911011115901,5.1124726033216898,5.5744690429644681,8.9527841785566693,9.6931329096221486,10.479368309663139,17.574291455505161,18.678648351534921,19.798878091939571,4.6825404307060809,5.1098051898928549,5.571641153732183,8.9492856172849287,9.6896418836942892,10.475920604533062,17.573868901128517,18.679190394354197,19.800528558860041,4.0535381103341583,4.4247556545159661,4.8264102989441309,7.7725902442309796,8.4203139584879008,9.1093497577596203,15.380791433212325,16.36705519715662,17.3693597016957,4.0554567940796487,4.4268929858308859,4.8287632430682272,7.7767833261320503,8.42497724602738,9.1145071046105226,15.391472312283124,16.378793955751277,17.382733202087064]
[14,null,13.833333333333362,4.6786636089582476,5.1054908800973768,5.5668941085952532,8.941087994014195,9.6805881476289706,10.465943679718334,17.554118885577665,18.657656178303014,19.777135025043528,4.6761406108254739,5.1028537256100677,5.5640990993784882,8.9376414087166971,9.6771534005740278,10.462556719351795,17.553796906201459,18.658305079132546,19.778898729995277,4.0422223172529845,4.4124141135430461,4.8129609109697959,7.7510854709962667,8.3970555356630037,9.0842328926910554,15.339141127048642,16.322877743805673,17.322633918149577,4.0441527338009688,4.4145642709295911,4.8153278314588484,7.7553011455950243,8.4017433572125562,9.0894168113747682,15.349867747014082,16.334665428663321,17.336060328904701]
[14,null,13.916666666666696,4.6722328188849387,5.0985060003833969,5.5593162613110598,8.929393792672105,9.6680472391062544,10.452525234163016,17.533993237952348,18.636721296224191,19.755461212471182,4.6697373564597022,5.0958989544278523,5.5565539661452146,8.9259988941949224,9.6646684526262998,10.449198668229421,17.533771146587092,18.637476307527308,19.757337344125904,4.0308848813593583,4.4000496676305403,4.7994873998433452,7.7295526528784482,8.3737694824019915,9.0590893880798848,15.297504453234898,16.278726575684569,17.275949546977053,4.032826822801999,4.4022124233469029,4.801868047420351,7.7337905082704621,8.3784813891873799,9.0642993902556697,15.308275946519625,16.290562256637394,17.289427871610897]
[14,null,14.00000000000003,4.6657987246202888,5.0915179574272926,5.5517354938345491,8.9177015624407918,9.6555101704687711,10.439112957543561,17.513914454296188,18.615843632943054,19.733856564305128,4.6633306613312424,5.0889408695968434,5.5490057467674774,8.9143580618003249,9.6521870264908145,10.435846436002047,17.513791565331204,18.616704008837349,19.735844313303023,4.0195257411731724,4.3876622506641025,4.785989694591775,7.7079916872310426,8.3504556897418141,9.0339191283516698,15.255881223079918,16.234601486010177,17.229306359236904,4.0214789992929489,4.3898373766431309,4.7883838196428341,7.7122513111783348,8.3551912326789992,9.0391547254086042,15.266696722818864,16.246484233891067,17.242835602593686]
[15,null,14.083333333333364,4.6593613198853969,5.0845267444705238,5.5441517988786844,8.9060112912229652,9.6429769281263731,10.425706834401977,17.493882476402174,18.59502311629204,19.71232099087613,4.6569205191542533,5.0819794643606233,5.5414544339735361,8.9027188996080806,9.6397091088029008,10.4225000075014,17.493858105602087,18.595988112545363,19.714419549828861,4.0081448350534776,4.3752517963549646,4.7724677240552786,7.6864024711464136,8.3271140484422492,9.0087219976464361,15.214271247694674,16.190502267878742,17.182704125966858,4.0101092013215043,4.3774390642038998,4.7748750766271257,7.6906834510730153,8.3318727781360931,9.0139827006996978,15.225129887733786,16.202431154508318,17.19628329421451]
[15,null,14.166666666666698,4.652920598394342,5.0775323547457498,5.5365651691487745,8.8943229669153698,9.6304474984832389,10.412306849279913,17.473897246194344,18.574259674283457,19.690854402774505,4.6505069236357466,5.0750147319545942,5.5339000204817896,8.8910813956840951,9.6272346861901639,10.409159367558759,17.473970710693944,18.575328548305727,19.693062966250405,3.9967421011951627,4.3628182382390515,4.7589214168853893,7.664784901449158,8.3037444489873717,8.9834978798160101,15.172674338002665,16.146428714263774,17.13614261817786,3.9987173667716984,4.3650174192387627,4.7613417466857335,7.6690868244418873,8.3085259157280973,8.9887831997047947,15.183575252886504,16.158402812448369,17.149770718797765]
[15,null,14.250000000000032,4.6464765538529189,5.0705347814775088,5.5289755973414163,8.8826365774067675,9.6179218679388505,10.398912986716235,17.453958705725356,18.553553235112208,19.669456710845534,4.6440898684749108,5.0680466656049701,5.5263424990028911,8.879445538088758,9.6147637452752139,10.395824501000444,17.45412932402844,18.554725245957137,19.671774475369403,3.9853174776317468,4.3503615096776329,4.7453507015459264,7.643138874699293,8.2803467815804872,8.9582466584229685,15.131090304732153,16.102380618011367,17.089621606853271,3.9873034333641573,4.3525723747808147,4.7477837579415683,7.6474613275034304,8.285150535344922,8.9635561057098574,15.142032629702918,16.114399001534444,17.103297648634239]
[15,null,14.333333333333366,4.6400291799602282,5.0635340178827795,5.5213830761446392,8.8709521105781661,9.6054000228866787,10.385525231245966,17.434066797176474,18.532903727159667,19.648127826187839,4.6376693473641275,5.0610752585315275,5.5187818622387859,8.8678113148721422,9.6022962726761634,10.382495392651224,17.434333889149137,18.534178135511105,19.650553990230538,3.9738709022326537,4.3378815438550644,4.7317555063113961,7.621464287189653,8.2569209361485214,8.9329682167412958,15.089518958415114,16.058357771846069,17.043140862951159,3.9758673386548846,4.3401038636868332,4.7342010383273569,7.6258068562098895,8.2617465265958554,8.9383013017092914,15.100501829404568,16.070419515462238,17.056863855979088]
[15,null,14.4166666666667,4.6335784704068299,5.0565300571698053,5.5137875982381761,8.859269554304456,9.5928819497152862,10.372143567405342,17.414221462859096,18.512311078986833,19.626867660152978,4.6312453539863334,5.05410050394467,5.5112181028827809,8.8561787140794408,9.5898322550033512,10.369172027331807,17.414584349727107,18.513687147160141,19.629401424129412,3.9624023127034569,4.3253782737809727,4.7181357592675699,7.5997610349458551,8.2334668023379241,8.9076624377534994,15.047960109389141,16.014359968361845,16.996700157396624,3.9644090200357769,4.3276118186356189,4.7205935155861383,7.604123306242812,8.238313778807747,8.9130186704050463,15.058982663013246,16.026464147789085,17.010469113048192]
[15,null,14.500000000000034,4.6108916468263548,5.029861654269383,5.4824299141241903,8.7810045343232019,9.501208044881432,10.264899611680582,17.095587555150626,18.14718798474189,19.210030902056147,4.6069675367176952,5.025694919093219,5.4779659744888383,8.7748429120680917,9.4948207700100955,10.258308257575841,17.089672057017406,18.141840429181119,19.20536850160169,3.9369708295759263,4.2960758015042204,4.6843366340642456,7.5227415683338572,8.1443964671478266,8.8046998092823685,14.760553983073454,15.686805324508105,16.624512985015752,3.9381384248837201,4.297391162620511,4.6857903344103953,7.5254491843754368,8.1474408721759737,8.8080943843037023,14.768053024717631,15.695114588327218,16.63421687987497]
[15,null,14.583333333333368,4.604438703146255,5.0228588675996111,5.4748399376101808,8.7693778761967778,9.4887609424836903,10.2516063575145,17.076033150660361,18.126920139716759,19.18912845620331,4.6005575032836763,5.0187389154691431,5.470426765974814,8.7632954434141652,9.4824590472623509,10.24510677459384,17.070262837099424,18.121725450056665,19.184626483991092,3.9254918930862308,4.283567799577777,4.6707194913514822,7.5011351811616862,8.1210696092116308,8.7795575593595068,14.719680361193856,15.64360769861514,16.578999226558985,3.9266845714414709,4.2849105102047229,4.6722029506936895,7.5038901080520519,8.1241651530652419,8.7830072837736601,14.727269856751047,15.652012796957198,16.588804980389181]
[15,null,14.666666666666702,4.5979824964928788,5.0158529603314843,5.4672470834224427,8.7577531404742075,9.4763175791333349,10.238319098029775,17.056523272348453,18.106706435997069,19.168291168310482,4.5941440084674472,5.0117795726338983,5.462884438597313,8.7517494771894846,9.4701006012577267,10.231910777530823,17.050897148021953,18.101663529665895,19.163948449900246,3.9139909207750989,4.2710364740201241,4.6570777791250828,7.479500047418302,8.0977143345231219,8.7543877743726792,14.678816604094397,15.600431598113204,16.533520861973731,3.9152083858509754,4.2724062093059239,4.6585906415607816,7.4823016931251818,8.1008603712316969,8.7578919441137604,14.686495282218019,15.60893116390117,16.543427006474829]
[15,null,14.750000000000036,4.5915230205504294,5.0088439256630997,5.4596513442265087,8.7461303150155913,9.463877941223295,10.225037817802946,17.037057865060785,18.086546805848464,19.147518955038812,4.5877270459503299,5.0048168837967033,5.4553389850494085,8.740205001510331,9.4577454187239738,10.218720251387573,17.03157493656358,18.081654602576119,19.143334318717777,3.9024678500357783,4.2584817575187257,4.6434114251419203,7.4578360628423903,8.0743305324829393,8.7291903371207926,14.637962525096752,15.557276820059146,16.488077668711242,3.9037098050859962,4.2598781921727458,4.6449533343137013,7.4606838349051721,8.0775264156875739,8.7327482477945946,14.645729115532312,15.56586948770628,16.498082737536961]
[15,null,14.833333333333369,4.5850602689953028,5.0018317567846031,5.4520527126797269,8.7345093876745867,9.451442015143531,10.211762501406989,17.01763687376603,18.066441181702675,19.126811733284377,4.5813066094058179,4.9978508421584635,5.4477903980165863,8.7286620044868091,9.4453934863823186,10.205535181163466,17.012296149616191,18.06169860351379,19.122784010057092,3.8909226180970604,4.2459035825831286,4.6297203569679795,7.4361431229046318,8.0509180922094714,8.7039651301115395,14.597117937315481,15.514143161362286,16.442669424161195,3.8921887659541534,4.247326390875747,4.6312909560636113,7.4390364284302457,8.0541631751611327,8.7075760769917014,14.604971170887104,15.522827566759407,16.452771952908371]
[15,null,14.916666666666703,4.5785942354963947,4.9948164468782279,5.4444511814300975,8.7228903462959408,9.4390097872764862,10.198493133413235,16.998260243551492,18.046389496160881,19.106169420173369,4.5748826925000223,4.990881440911755,5.4402386701750149,8.7171204742196071,9.4330447909469441,10.192355551852591,16.993060734184148,18.041795467366043,19.102297443755859,3.879355162022029,4.2333018815452892,4.6160045019782423,7.414421122804761,8.0274769025393695,8.6787120355587195,14.556282653647679,15.471030418781666,16.397295905651326,3.8806452050966658,4.2347507373050108,4.6176034337281386,7.4173593684669559,8.0307705380953678,8.6823753135839468,14.564221262255751,15.479805199291658,16.407494431845045]
[15,null,15.000000000000037,4.5721249137152729,4.9877979891180857,5.4368467431182435,8.7112731787188533,9.4265812439992303,10.185229698390078,16.97892791962348,18.026391681991697,19.085591933067334,4.5684552888906991,4.9839086732417224,5.4326837941928154,8.7055803988018567,9.4206993191270172,10.17918134844721,16.973868637389923,18.021945129185195,19.081874539875464,3.8677654187081751,4.2206765865579072,4.602263787355227,7.3926699574723891,8.0040068520261087,8.6534309353825591,14.515456486781442,15.427938388925167,16.351956890446104,3.869079058987368,4.2221511631718291,4.6038906940326063,7.3956525495084353,8.0073483926481472,8.6571458391555201,14.523479203391091,15.436802183370359,16.362249953532071]
[16,null,15.083333333333371,4.5656522973052498,4.9807763766704101,5.4292393903752192,8.6996578727735159,9.4141563716849799,10.171972180903335,16.959639847308722,18.006447672134293,19.065079189558993,4.5620243922288886,4.9769325323250229,5.4251257627292766,8.6940417663204173,9.4083570576254338,10.1660125559369,16.95471980646483,18.002147524180227,19.061515218701988,3.8561533248860833,4.2080276295951329,4.5884981400902607,7.3708895215658004,7.9805078289395777,8.6281217112080277,14.474639249190062,15.384866868249405,16.306652155742668,3.8574902639329105,4.2095276000064645,4.5901526635077197,7.3739158657753823,7.9838966266905755,8.6318875349910602,14.482744807823241,15.393818316902667,16.3170382970726]
[16,null,15.166666666666705,4.5591763799128859,4.9737516026931177,5.4216291158245902,8.6880444162844164,9.4017351566996403,10.158720565516761,16.940395972052407,17.986557399692973,19.044631107472615,4.5555899961574386,4.9699530113293076,5.4175645684352993,8.6825045648517509,9.3960179931391643,10.152849159304461,16.935614188759342,17.982402587723804,19.041219400743913,3.8445188171199192,4.1953549424515639,4.574707486981012,7.3490797094714804,7.9569797212647817,8.6027842443653384,14.43383075312819,15.341815653055821,16.261381478673577,3.8458787560718406,4.1968799791588411,4.5763892684910452,7.3521492112129154,7.9604151278076625,8.606600282077828,14.442017888858416,15.350853397632122,16.27185924149471]
[16,null,15.250000000000039,4.5526971551762356,4.9667236603356395,5.4140159120804734,8.6764327970680739,9.3893175854051663,10.145474836791337,16.921196239419608,17.966720797941086,19.02424760486484,4.5491520943113386,4.9629701034155254,5.4100002039525101,8.670968782467293,9.3836821123577163,10.139691143533065,16.916551731732916,17.962710255349414,19.020987006732895,3.8328618318067385,4.1826584567417067,4.5608917546321539,7.3272404153027182,7.9334224167016663,8.5774184158876725,14.393030810637157,15.298784539493418,16.216144636301351,3.8342444713742569,4.1842082317973066,4.5626004351247165,7.3303524794924169,7.9369037832955103,8.5812839611040079,14.401298259578617,15.307907223137695,16.226712565746659]
[16,null,15.333333333333373,4.5462146167264246,4.9596925427403473,5.4063997717491974,8.6648230029334634,9.3769036441568243,10.132234979285236,16.902040595093471,17.946937800318583,19.003928600024501,4.5427106803181285,4.9559838017356057,5.4024326619147915,8.6594344072282698,9.3713494019665866,10.126538493600641,16.897532382962588,17.943070462749567,19.000817957623028,3.8211823051756859,4.1699381038997565,4.547050869454841,7.3053715328996587,7.9098358026635243,8.5520241065111211,14.352239233538798,15.25577332355217,16.170941405620088,3.8225873456414665,4.1715122889089846,4.5487860893562591,7.3085255640080558,7.913362480162121,8.5559384524573261,14.360585732839413,15.264979590833761,16.181598048693548]
[16,null,15.416666666666707,4.5397287581865191,4.9526582430405401,5.3987806874279318,8.653215021681838,9.364493319305268,10.119000977553574,16.882928984876955,17.927208340433932,18.983674011468366,4.5362657477978168,4.9489940994328867,5.3948619349465652,8.6479014271893053,9.3590198486430491,10.113391194481217,16.878556090134389,17.92348314577859,18.980712174590945,3.8094801732877368,4.157193815178795,4.5331847576657642,7.2834729558270546,7.8862197662773657,8.5266011966738429,14.311455833435339,15.212781801067436,16.125771563553219,3.8109073145055641,4.1587920812981292,4.5349461569372833,7.2866683578783453,7.8897911051258234,8.5305636362246595,14.319880121269264,15.222070297966681,16.136515469120582]
[16,null,15.500000000000041,1.3451017327983303,1.4672417787636205,1.5990604360406777,2.560057458478497,2.7700739075923639,2.9925228545869254,4.9783492622583854,5.2836522712424756,5.5925511023211243,1.336336646974617,1.4577467274933529,1.5887305913112422,2.5437776027423311,2.7525570107258908,2.9736988573859513,4.948642293677131,5.25240948940524,5.5597404923069806,1.1735550013261618,1.280527650228299,1.3961544900724152,2.2413016096049656,2.4263315987634728,2.6227986490427506,4.3924488024338091,4.6673419667507812,4.9446414440054776,1.1698231476786458,1.2764790394361416,1.3917378079290432,2.2343178639501149,2.4188190335334552,2.6147037551660235,4.3794013057199077,4.6535713464785227,4.9307306358918552]
[16,null,15.583333333333375,1.3437592754546022,1.4657788311535347,1.5974672749977801,2.5575277048719842,2.7673432464800465,2.9895794656592907,4.9735527927696985,5.278581019367544,5.58720737470638,1.3350273125707894,1.4563199454976967,1.5871766909998863,2.5413094223450079,2.7498928675286969,2.9708270688358445,4.9439598137404843,5.2474582701979466,5.5545227543552933,1.1709137921493906,1.2776452531057081,1.3930112354282476,2.2362500956623999,2.420861768278562,2.6168842630575346,4.3825139517104663,4.6567800508643176,4.9334423368866123,1.167210877924975,1.2736281978517807,1.3886288974976153,2.2293210099113878,2.4134082867026745,2.6088530937856298,4.3695707430879978,4.6431198225330528,4.9196483560951085]
[16,null,15.666666666666709,1.3424159435853888,1.4643149517245995,1.5958731240262418,2.5549966922489173,2.7646113071249401,2.9866347926852375,4.9687558431236711,5.2735095805280263,5.5818638173072239,1.3337170760264692,1.4548922012759229,1.5856217668660961,2.5388399208564341,2.7472273774350144,2.9679539200555061,4.9392766919249835,5.2425066859297038,5.5493049909448633,1.1682660452863365,1.274755763560679,1.3898602969746254,2.2311868522313016,2.4153793917556134,2.6109564931930485,4.3725597579382498,4.6461981754513051,4.9222227557926548,1.1645920272087018,1.2707702160946805,1.385512250643232,2.2243123350447647,2.4079848932027508,2.6029889377721735,4.3597206184923554,4.6326481002388746,4.9085453402422665]
[16,null,15.750000000000043,1.3410717365457479,1.4628501397694325,1.5942779823492903,2.552464419300136,2.7618780880949942,2.9836888340940284,4.9639584101522187,5.2684379512251063,5.5765204262610046,1.3324059367487178,1.4534634941785234,1.5840658181961587,2.5363690970744512,2.7445605391302892,2.9650794096036761,4.9345929253182117,5.2375547333827122,5.5440871985210638,1.1656117425105057,1.2718591617801587,1.3867016531976499,2.2261118458225426,2.4098844331932217,2.6050153008240784,4.3625861609977905,4.6355962774147939,4.9109826347412131,1.1619665772441188,1.2679050742871738,1.3823878457830396,2.2192918057620052,2.4025488169273745,2.5971112483907306,4.3498508716945095,4.6221561163889193,4.8974215222409789]
[16,null,15.833333333333377,1.339726653690382,1.4613843945806138,1.5926818491899291,2.5499308847153506,2.7591435879563053,2.980741588313947,4.9591604906822928,5.2633661279561537,5.5711771977028954,1.33109389414482,1.4520338235560213,1.5825088442766084,2.5338969497957775,2.7418923512995477,2.9622035360386514,4.9299085110028988,5.232602409334798,5.5388693735248005,1.1629508655456573,1.2689554278970445,1.3835352825249168,2.221025042856168,2.4043768564915462,2.5990606472207021,4.3525931006033209,4.6249742934855691,4.8997219075724843,1.1593345096957273,1.2650327524980609,1.3792556612755291,2.2142593883834061,2.397100021671966,2.5912199868008887,4.3399614422915231,4.6116438076022606,4.8862768358163269]
[16,null,15.91666666666671,1.3383806943743206,1.4599177154506713,1.5910847237710155,2.5473960871839774,2.7564078052750101,2.9777930537718733,4.9543620815379414,5.2582941072159315,5.5658341277596275,1.3297809476225793,1.4506031887592195,1.5809508443943769,2.5314234778176261,2.7392228126265596,2.959326297918027,4.9252234460598094,5.2276497105605806,5.5336515123915619,1.1602833960668981,1.2660445419905137,1.3803611633256565,2.2159264096604359,2.3988566254526926,2.5930924935459894,4.3425805163043716,4.6143321602203073,4.888440507942228,1.1566958061787116,1.2621532307416272,1.3761156754204751,2.2092150491372671,2.39163847113204,2.5853151140550983,4.3300522697149679,4.6011111103246396,4.8751112145110724]
[16,null,16.000000000000043,1.3370338579523646,1.4584501016720832,1.5894866053157131,2.5448600253944753,2.7536707386151473,2.9748432288939588,4.9495631795398429,5.2532218854933808,5.5604912125571584,1.3284670965895917,1.4491715891391945,1.579391817836163,2.5289486799356689,2.7365519217951784,2.9564476937979363,4.920537727565943,5.2226966338316938,5.528433611555128,1.1576093156989518,1.263126484085759,1.3771792739104205,2.2108159124719764,2.3933237037797701,2.5871108008578698,4.3325483474851003,4.6036698140033039,4.8771383693277386,1.1540504482582643,1.2592664889785696,1.3729678664590383,2.2041587541596295,2.3861641289051239,2.5793965911005006,4.3201232932294147,4.5905579608269838,4.8639245916874057]
[{"$f":"ROUNDUP(C222,0)","v":17},null,16.083333333333375,1.3356861437792991,1.456981552537268,1.5878874930465552,2.5423226980341846,2.7509323865406254,2.9718921121046842,4.9447637815043208,5.2481494592743854,5.5551484482152507,1.3271523404538408,1.4477390240472472,1.5778317638887849,2.5264725549460834,2.7338796774881584,2.9535677222345456,4.9158513525945509,5.2177431759147694,5.5232156674423694,1.154928606016929,1.2602012341538629,1.3739895925309302,2.2056935174349128,2.3877780550770171,2.5811155301079349,4.3224965333622434,4.5929871910429148,4.8658154250226406,1.1513984174497123,1.2563725071145895,1.3698122125728074,2.1990904694947369,2.3806769584887815,2.5734643787771825,4.3101744519322551,4.5799842952048992,4.8527169005242756]
[17,null,16.166666666666707,1.3343375512102669,1.4555120673387094,1.5862873861865383,2.5397841037905096,2.7481927476140227,2.9689397018279555,4.939963884243868,5.2430768250412898,5.5498058308500395,1.325836678623604,1.4463054928343864,1.5762706818395698,2.523995101644279,2.731206078388086,2.9506863817824649,4.9111643182161657,5.2127893335731601,5.5179976764781529,1.152241248546324,1.2572687721117322,1.3707920973798795,2.2005591906016857,2.3822196428485842,2.5751066421401876,4.3124250129883306,4.5822842273741653,4.854471608138109,1.1487396952180573,1.2534712650016446,1.3666486918848353,2.1940101610935905,2.3751769232813302,2.5675184378180469,4.3002056847543377,4.5693900493790576,4.8414880740152384]
[17,null,16.250000000000039,1.3329880796000579,1.4540416453689033,1.5846862839580504,2.5372442413494962,2.745451820397605,2.9659859964859225,4.9351634845689158,5.2380039792708777,5.54446335657288,1.3245201105073283,1.4448709948525131,1.5747085709758579,2.5215163188249865,2.7285311231763614,2.9478036709959863,4.9064766214981566,5.2078351035662784,5.5127796350826586,1.149547224762421,1.2543290778213372,1.3675867665905286,2.1954128979319263,2.3766484305003583,2.5690840976928579,4.3023337252455569,4.5715608588559817,4.8431068516032658,1.1460742629787264,1.2505627424365504,1.3634772824585453,2.188917794814834,2.369663986580874,2.5615587288486639,4.2902169304585573,4.558775159093976,4.830238044973215]
[17,null,16.333333333333371,1.33163772830369,1.4525702859199374,1.5830841855837914,2.5347031093966734,2.7427096034517287,2.9630309944996371,4.9303625792839343,5.2329309184369439,5.5391210214898416,1.3232026355134983,1.4434355294531391,1.573145430584757,2.5190362052827808,2.7258548105343059,2.9449195884282489,4.9017882595037214,5.2028804826504818,5.507561539672075,1.1468465160900863,1.2513821310907454,1.3643735782375166,2.1902546052924987,2.3710643813373076,2.5630478573964819,4.2922226088516142,4.5608170211717614,4.831721088162988,1.143402102096267,1.247646919161759,1.3602979622979572,2.1838133364242145,2.3641381115855218,2.5555852123874772,4.280208127639531,4.5481395599175478,4.8189667460249606]
[17,null,16.416666666666703,1.3302864966761556,1.4510979882844961,1.5814810902861787,2.5321607066165619,2.7399660953366114,2.960074694289399,4.9255611651913664,5.2278576390089757,5.5337788217052877,1.3218842530512271,1.4419990959883977,1.5715812599540078,2.5165547598119016,2.7231771391422974,2.9420341326317359,4.897099229293632,5.1979254675777238,5.5023433866574294,1.144139103904225,1.2484279116728867,1.3611525103354394,2.1850842784572646,2.3654674585648596,2.5569978817738419,4.2820916023539812,4.5500526498286549,4.8203142503774137,1.1407231938850964,1.2447237748644617,1.3571107093473602,2.1786967515932836,2.3585992613926505,2.5495978488445576,4.2701792147237629,4.5374831872418611,4.8076741096129112]
[17,null,16.500000000000036,1.3308481875740585,1.4515887892402857,1.5818679428334601,2.5310155634665046,2.7382991626086377,2.9577654798896766,4.9131016329966419,5.213006504128737,5.5162479972389429,1.3203734093194248,1.4402303659026363,1.5695080276941802,2.5114796823665828,2.7172551652145227,2.9351289848642121,4.8770376307981991,5.1750117811068757,5.4762763481981054,1.1413743864216088,1.2453133584233509,1.3576400659351795,2.1780250503875029,2.3574727908344535,2.547942656909318,4.2599155228604122,4.5251603027988718,4.7924301250708128,1.1372301615452889,1.2408145145515284,1.3527318730830618,2.1702441043231238,2.3490953217773858,2.5389103844127514,4.2452587094819281,4.5096713194294455,4.7767022646726094]
[17,null,16.583333333333368,1.3294819961761006,1.4501004614187849,1.5802477242016977,2.528449833833569,2.7355313919179256,2.9547841188694424,4.9082771935482779,5.2079121525286105,5.5108871897427543,1.3190503678064125,1.4387891070792749,1.5679389038957152,2.5089939575776472,2.7145737482264209,2.9322405122563038,4.8723601582952796,5.1700720141131704,5.4710776228104123,1.1386484984343266,1.242339418501047,1.3543980201793606,2.1728273946206533,2.3518478513384036,2.541864229716488,4.2497676347850764,4.5143837543711705,4.7810169136496814,1.1345398054411229,1.2378793066519951,1.3495319762482012,2.1651134167371615,2.3435427361712629,2.5329099627675076,4.2352379357071799,4.4990292205310034,4.7654310706732845]
[17,null,16.6666666666667,1.3281149331062487,1.4486112051963138,1.5786265197131311,2.525882855011842,2.7327623541855437,2.9518014864537307,4.9034522928972368,5.2028176313099586,5.5055265668448889,1.31772642134415,1.4373468831328238,1.5663687532830841,2.5065069082088716,2.711890980684347,2.9293506754649643,4.8676820261025355,5.1651318587457817,5.4658788415358721,1.1359158633717295,1.2393581593588772,1.3511480453096414,2.1676176379358436,2.3462099688179925,2.5357719952928863,4.2395997723438423,4.5035865860650253,4.769582539191795,1.1318426536705335,1.2349367258937942,1.3463240911660426,2.1599705252521715,2.3379770940178033,2.5268956088693235,4.2251969392696784,4.4883662307346484,4.7541384160943849]
[17,null,16.750000000000032,1.3267469976965662,1.4471210198399747,1.5770043285629649,2.5233146256415142,2.7299920479221673,2.948817581009922,4.898626927755191,5.1977229368469846,5.5001661245494553,1.3164015693369742,1.4359036934103369,1.5647975751383902,2.5040185330463638,2.709206861259978,2.9264594730333835,4.8630032312704419,5.1601913117475409,5.460680000780946,1.1331764624257956,1.2363695605533984,1.3478901191291206,2.1623957457976388,2.3405591061512299,2.5296659138161584,4.2294118736258905,4.4927687329207782,4.758126933784693,1.1291386873634697,1.2319867517661669,1.3431081955670274,2.1548153952308939,2.3323983580881134,2.5208672827838905,4.2151356581492214,4.4776822849793358,4.7428242329248063]
[17,null,16.833333333333364,1.3253781892790388,1.4456299046169869,1.5753811499458816,2.5207451443612525,2.7272204716379771,2.9458324009037731,4.8938010948293993,5.1926280655085435,5.4948058588512021,1.3150758111895628,1.4344595372591011,1.5632253687442232,2.5015288308752033,2.7065213886247093,2.9235669035038478,4.8583237708469689,5.1552503698586625,5.455481096947711,1.130430276738428,1.2333736015855439,1.3446242193805806,2.1571616835773892,2.3348952261150502,2.5235459453550413,4.2192038765504796,4.4819301297990268,4.7466500293299356,1.1264278875993434,1.22902936370255,1.3398842671220501,2.149647991941571,2.3268064910502937,2.5148249444668842,4.2050540301555834,4.4669773180259273,4.7314884529653405]
[17,null,16.916666666666696,1.3240085071856154,1.4441378587945526,1.5737569830569251,2.5181744098093777,2.7244476238422317,2.9428459444996422,4.8889747908239318,5.1875330136603779,5.4894457657453728,1.3137491463065454,1.4330144140262531,1.561652133382688,2.4990378004806342,2.7038345614486956,2.9206729654174226,4.8536436418754008,5.1503090298167935,5.4502821264348826,1.1276772873998318,1.2303702619008523,1.3413503237469162,2.1519154165514767,2.3292182913847648,2.517412049869268,4.2089757188679515,4.4710707113834909,4.7351517575429378,1.1237102354060837,1.2260645410806963,1.3366522834409769,2.1444682805579394,2.3212014554720035,2.5087685537659059,4.1949519929272894,4.456251264455843,4.720131007829953]
[17,null,17.000000000000028,1.3226379507484176,1.4426448816396853,1.5721318270906872,2.5156024206234475,2.7216735030428443,2.9398582101607618,4.8841480124383612,5.1824377776644459,5.4840858412199394,1.3124215740929257,1.4315683230594876,1.5600778683367347,2.4965454406469663,2.7011463784019658,2.9177776573150336,4.848962841396748,5.1453672883538033,5.4450830856349626,1.1249174754494955,1.2273595208888932,1.3380684098499005,2.146656909901894,2.3235282645338149,2.5112641872092958,4.1987273381573518,4.4601904121779175,4.7236320499525277,1.1209857117602244,1.2230922632225676,1.3334122220734475,2.1392762261588625,2.315583213817725,2.502698070418127,4.1848294839323694,4.4455040586709869,4.7087518289455019]
[18,null,17.083333333333361,1.3212665192991897,1.4411509724192868,1.5705056812415465,2.51302917543976,2.7188981077463032,2.9368691962490505,4.8793207563689478,5.1773423538765826,5.4787260812588086,1.3110930939539105,1.4301212637066278,1.5585025728887993,2.4940517501583388,2.6984568381534038,2.9148809777364479,4.8442813664477402,5.1404251421988443,5.4398839709386495,1.1221508218752678,1.2243413578839382,1.3347784552511572,2.1413861287158227,2.3178251080337424,2.5051023171161595,4.1884586718271297,4.449289166507727,4.7120908379000745,1.1182542975870167,1.220112509394047,1.3301640605078553,2.1340717937278333,2.3099517284500912,2.496613454050749,4.1746864404661954,4.4347356348924558,4.6973508475497763]
[18,null,17.166666666666693,1.3198942121697199,1.439656130400059,1.5688785447038383,2.5104546728942023,2.7161214364589297,2.9338789011248516,4.8744930193080434,5.1722467386506059,5.4733664818410253,1.3097637052947337,1.4286732353153673,1.556926246322015,2.4915567277982129,2.695765939371924,2.911982925220006,4.83959921406246,5.1354825880773856,5.4346847787306372,1.1193773076135882,1.2213157521636353,1.3314804374511815,2.1361030379851744,2.3121087842537094,2.4989263992205442,4.1781696571132771,4.4383669085176685,4.7005280525391981,1.1155159737598197,1.2171252588049293,1.3269077761715737,2.1288549481532213,2.3043069616289689,2.4905146641808735,4.1645227996526755,4.4239459271630137,4.6859279946929817]
[18,null,17.250000000000025,1.3185210286919193,1.4381603548489983,1.5672504166718797,2.5078789116210647,2.71334348768554,2.9308873231477817,4.8696647979444192,5.167150928334256,5.468007038942142,1.3084334075211679,1.4272242372338511,1.5553488879191517,2.4890603723501417,2.6930736807251212,2.9090834983043088,4.8349163812711895,5.1305396227103728,5.4294855053926545,1.1165969135494125,1.2182826829500604,1.3281743338897152,2.1308076026067448,2.3063792554603686,2.4927363930436783,4.1678602310811259,4.4274235721727084,4.6889436248354119,1.112770721100441,1.2141304906085928,1.3236433464311359,2.1236256542275105,2.2986488755112542,2.4844016602153158,4.1543384984427991,4.4131348693411319,4.6744832012352697]
[18,null,17.333333333333357,1.3171469681976915,1.4366636450325547,1.5656212963394505,2.505301890254791,2.7105642599292574,2.9278944606760393,4.8648360889616216,5.162054919272447,5.4626477485323592,1.307102200038962,1.4257742688104598,1.5537704969636104,2.4865626825963347,2.6903800608805319,2.9061826955260885,4.8302328651010438,5.1255962428155906,5.424286147301645,1.1138096205158068,1.2152421294086226,1.3248601219450584,2.1254997873816417,2.3006364838173248,2.4865322579956506,4.1575303306227873,4.416459091256443,4.6773374855650474,1.110018520378582,1.2111281839020296,1.3203707485914054,2.1183838766473078,2.2929774321507024,2.4782744014498901,4.1441334736144846,4.4023023951063935,4.663016397848299]
[18,null,17.416666666666689,1.3157720300186428,1.4351660002175066,1.5639911829005073,2.5027236074278694,2.7077837516931331,2.9249003120656356,4.8600068890414736,5.1569587078049999,5.4572886065767303,1.3057700822540921,1.4243233293935467,1.5521910727385311,2.4840636573192203,2.6876850785046225,2.9032805154220744,4.8255486625756356,5.1206524451068791,5.419086700830106,1.1110154092941138,1.2121940706484753,1.3215377789344827,2.1201795570150006,2.294880431385053,2.48031395337622,4.1471798924574825,4.405473399372017,4.6657095653157237,1.107259352312181,1.2081183177256554,1.3170899598958137,2.1131295800132239,2.2872925934972703,2.4721328470689961,4.1339076617720458,4.3914484379550531,4.6515275150118462]
[18,null,17.500000000000021,1.3165925701595915,1.4359397145822315,1.5646869397437086,2.5020845469571706,2.7066684334068345,2.923191674017684,4.8486537646296428,5.1433086945666471,5.4410621218240536,1.3042975050219967,1.4225971712943513,1.5501652408003603,2.47907969649681,2.6818662679790815,2.896492435997827,4.8058078737826788,5.0981095809703243,5.3934485336518394,1.1076380246952124,1.2084124098598841,1.3172998159314222,2.1119774133770033,2.2856543575752504,2.4699349590742967,4.1229404791700999,4.3784223970683094,4.6355844232090408,1.1037077753600786,1.2041464180452994,1.312644340367016,2.1045906022095977,2.2777010066326504,2.461357707721668,4.1089874822612007,4.3636704180710888,4.6206311593152183]
[18,null,17.583333333333353,1.3152018788916313,1.4344251785810804,1.5630387699775241,2.4994814897521378,2.7038621029158594,2.9201707868692033,4.8437987294945231,5.138188395944935,5.435681132738079,1.3029606445628119,1.4211413151178998,1.5485807634027884,2.4765762146385519,2.6791673406759839,2.8935870136160782,4.8011345528948945,5.0931802313910106,5.388267566967297,1.1048300203827193,1.2053497337858943,1.313962050451611,2.1066386635459811,2.2798797936008448,2.463698437122781,4.1125893614340194,4.3674415230807462,4.6239678365551651,1.1009365787141197,1.2011238554437889,1.3093502184712738,2.0993210832974807,2.272001211949283,2.4552017632855643,4.0987671311578247,4.3528277561184749,4.6091603977961402]
[18,null,17.666666666666686,1.313810319143923,1.4329097179658659,1.5613896188295042,2.4968771938241292,2.7010545172694997,2.9171486417158246,4.8389432535291146,5.133067946656837,5.4303003444744586,1.3016228762881314,1.4196844908526423,1.5469952561169085,2.4740714044996972,2.6764670589149997,2.8906802228138204,4.7964605540291005,5.0882504697018867,5.3830865136549377,1.1020150491717531,1.2022795002690787,1.3106160980445856,2.1012874206607988,2.2740918670378862,2.4574476599869244,4.1022175933538181,4.3564393207873406,4.6123293461240591,1.0981583646359265,1.1980936796345378,1.3060478481974047,2.0940389646384601,2.266287937137335,2.4490314343107973,4.0885258744863267,4.3419634875833255,4.5976674272089229]
[18,null,17.750000000000018,1.312417890222813,1.431393331975277,1.5597394854630902,2.4942716577564821,2.6982456749158801,2.9141252368556358,4.8340873333126648,5.1279473429349274,5.4249197528869573,1.3002841995989711,1.4182266978414293,1.5454087182201661,2.4715652648532407,2.6737654213530688,2.8877720621168899,4.7917858741984194,5.0833202926055829,5.3779053700798896,1.099193091653752,1.1992016882137746,1.3072619358072459,2.0959236491057176,2.2682905396066109,2.4511825866072123,4.091825111175643,4.345415723309638,4.6006688820164339,1.0953731136527545,1.195055869452502,1.3027372065679992,2.088744210511595,2.2605611438069766,2.4428466796231194,4.0782636483813786,4.3310775454844794,4.5861521775524059]
[18,null,17.83333333333335,1.3110245914341914,1.4298760198475688,1.5580883690412897,2.4916648801308834,2.6954355743023815,2.9111005705847468,4.8292309654219281,5.122826581009214,5.4195393538252645,1.2989446138965333,1.4167679354276215,1.5438211489900171,2.4690577944719041,2.6710624266463578,2.8848625300502055,4.7871105104108018,5.0783896968034803,5.3727241326031008,1.0963641283677947,1.1961162764674378,1.3038995407744125,2.0905473131676393,2.2624757729234068,2.4449031758124495,4.0814118509710644,4.3343706635854291,4.5889863741422552,1.0925808062392912,1.1920104036755879,1.2994182705432977,2.0834367850986606,2.2548207934635758,2.4366474579360866,4.0679803888023738,4.3201698626576599,4.5746145786339456]
[18,null,17.916666666666682,1.3096304220839339,1.4283577808210384,1.5564362687268427,2.4890568595287359,2.6926242138744545,2.908074641197639,4.8243741464287275,5.1177056571045547,5.4141591431334879,1.297604118582385,1.4153082029544977,1.5422325477041614,2.4665489921278887,2.6683580734503716,2.8819516251378472,4.7824344596713342,5.0734586789900238,5.3675427975816765,1.093528139800108,1.1930232438201085,1.3005288899185414,2.0851583770365663,2.2566475284996073,2.4386093863187721,4.0709777486365422,4.3233040743691227,4.5772817522197746,1.089781422817266,1.188957261023831,1.2960910170211268,2.0781166524836667,2.2490668475071787,2.4304337278497998,4.0576760315323197,4.3092403717536687,4.5630545600677408]
[18,null,18.000000000000014,1.3082353814778174,1.4268386141336726,1.554783183682416,2.4864475945300049,2.6898115920770067,2.9050474469878549,4.8195168729013673,5.1125845674419015,5.4087791166517674,1.2962627130580593,1.4138474997656441,1.5406429136404847,2.4640388565927527,2.6656523604200029,2.8790393459033781,4.777757718982274,5.0685272358584568,5.3623613613671086,1.0906851063841969,1.1899225690043429,1.297149960149836,2.0797568048048793,2.2508057677418067,2.432301176729919,4.0605227398931163,4.3122158882312736,4.5655549457747995,1.0869749437556018,1.1858964201599829,1.2927554228365308,2.0727837766530413,2.2432992672332475,2.4242054478522892,4.0473505121785447,4.2982890052388818,4.551472051275586]
[19,null,18.083333333333346,1.3068394689215594,1.4253185190232633,1.5531291130700504,2.4838370837137562,2.6869977073534508,2.9020189862470431,4.814659141403979,5.1074633082367908,5.4033992702149423,1.2949203967256118,1.4123858252047987,1.5390522460766052,2.4615273866378335,2.662945286209518,2.8761256908689461,4.7730802853414636,5.0635953640966704,5.3571798203084331,1.0878350085005228,1.1868142306952283,1.2937627283160527,2.0743425604669521,2.2449504519515542,2.4259785055365866,4.0500467602849239,4.301106037557533,4.5538058841402353,1.0841613493699631,1.182827859688943,1.2894114647621726,2.0674381214952029,2.2375180138309116,2.417962576317497,4.0370037661715585,4.2873156953936915,4.5398669814852433]
[19,null,18.166666666666679,1.3054426837205577,1.4237974947276391,1.551474056051946,2.4812253256580425,2.6841825581457179,2.8989892572657747,4.8098009484963651,5.1023418757014136,5.3980195996535087,1.2935771689869795,1.4109231786159078,1.5374605442908706,2.4590145810338715,2.6602368494724375,2.8732106585561281,4.7684021557440417,5.0586630603887652,5.3519981707487823,1.084977826476734,1.1836982075101892,1.2903671712018123,2.0689156079195987,2.2390815423247328,2.4196413311161939,4.0395497451809277,4.2899744545481262,4.5420344964562691,1.0813406199227749,1.1797515581575726,1.2860591195074185,2.0620796507999186,2.231723048384409,2.4117050715065429,4.0266357287643064,4.2763203743132507,4.5282392797304594]
[19,null,18.250000000000011,1.3040450251803384,1.4222755404841589,1.5498180117899305,2.4786123189399483,2.6813661428952185,2.8959582583328842,4.8049422907349761,5.0972202660433332,5.3926401007929421,1.292233029244521,1.4094595593429915,1.5358678075612786,2.4565004385509637,2.6575270488618656,2.8702942474856172,4.7637233271812152,5.0537303214156299,5.346816409028091,1.0821135405868314,1.1805744780084177,1.2869632655292957,2.0634759109609231,2.2331989999515671,2.4132896117326861,4.0290316297713735,4.2788210712185695,4.5302407116685215,1.078512735623236,1.176667494054821,1.2826983637187923,2.0567083282585443,2.2259143318709551,2.4054328915661047,4.0162463350318616,4.265302973906226,4.5165888748501395]
[19,null,18.333333333333343,1.3026464926062109,1.4207526555302792,1.5481609794454456,2.4759980621356714,2.6785484600414518,2.8929259877358962,4.8000831646712427,5.0920984754650727,5.3872607694535661,1.2908879769007027,1.4079949667303446,1.5342740351661457,2.4539849579591211,2.6548158830297175,2.8673764561769994,4.7590437966409693,5.0487971438536592,5.3416345314815006,1.0792421310519285,1.177443020691485,1.2835509879572986,2.0580234332907299,2.2273027858163923,2.4069233055364556,4.0184923490705993,4.2676458193971438,4.5184244585291671,1.0756776766267404,1.1735756458113002,1.2793291739793684,2.0513241174635368,2.2200918251621902,2.3991459945285825,4.0058355198718694,4.2542634258935799,4.5049156954878491]
[19,null,18.416666666666675,1.3012470853033902,1.4192288391031396,1.5465029581799361,2.4733825538202057,2.675729508023136,2.8898924437607967,4.7952235668536494,5.0869765001656315,5.3818816014519069,1.2895420113584266,1.4065294001225535,1.5326792263840052,2.4514681380274688,2.6521033506279497,2.8644572831494668,4.7543635611078034,5.0438635243754897,5.3364525344400748,1.0763635780391589,1.1743038140024975,1.2801303150816037,2.0525581385099829,2.2213928607968905,2.4005423705633415,4.0079318379135671,4.2564486307263021,4.5065856655947663,1.0728354230352684,1.1704759917992804,1.2759515268090169,2.0459269819082171,2.214255489022614,2.3928443383122135,3.9954032180025179,4.2432016618101169,4.4932196700923539]
[19,null,18.500000000000007,1.3021979526953034,1.4201453240619668,1.5473550503111977,2.4730057898192994,2.6749017632680379,2.8884991013611065,4.7845022385028235,5.0740233897198177,5.3664245227353558,1.2880966924868673,1.4048337980738341,1.5306877029179251,2.4465541426867139,2.6463647059622351,2.8577613110455973,4.7348987545171184,5.0216429129834204,5.3111905284296519,1.0725946513813476,1.1700963345831177,1.275429865928416,2.0436359365211669,2.2113933322554407,2.3893347441555863,3.9824572983347029,4.2281187800247135,4.4751485279289893,1.0692237508022959,1.1664397630445746,1.2714372824774993,2.0372985997654141,2.2045728624684129,2.3819777642012037,3.9704736579793485,4.2154461171772226,4.4623854050209939]
[19,null,18.583333333333339,1.300782656829248,1.4186044712539148,1.5456788174273055,2.4703652794076425,2.6720567438841547,2.8854385543127119,4.7796162278701129,5.068876660384392,5.3610227316378118,1.286745958993857,1.4033632867952859,1.5290878099238796,2.4440327970895441,2.6436481459541259,2.8548387957793673,4.7302289285190158,5.0167231584352896,5.3060262936714695,1.069704641032772,1.166945055201337,1.2719965394311887,2.0381564888087524,2.2054695984329706,2.3829406439211391,3.9719038006731835,4.2169343953574403,4.4633292838423539,1.0663688755021157,1.1633267663376288,1.2680455982857635,2.0318851011477927,2.1987203272261975,2.3756603623993726,3.9600441169700984,4.2043926520736088,4.4507041678086958]
[19,null,18.666666666666671,1.2993664956105757,1.4170626975373537,1.5440016075359115,2.4677235404253381,2.6692104808545523,2.8823767622011482,4.7747297955443049,5.0637297979993736,5.355621156178489,1.2853943147238664,1.40189180435106,1.5274868838381965,2.4415101192100308,2.6409302272389614,2.8519149074607277,4.725558405531352,5.0118029673433604,5.3008619409230464,1.0668074347458558,1.1637859700951068,1.2685547572235905,2.032664138238407,2.1995320633095141,2.3765318198203147,3.9613289413634201,4.2057279363336111,4.4514873552714178,1.0635067537110565,1.1602059081590099,1.2646453970072464,2.0264585937350654,2.1928538741150581,2.3693281086184439,3.9495929645064844,4.1933168407480963,4.4389999482070195]
[19,null,18.750000000000004,1.297949468317146,1.4155200021197059,1.542323419765621,2.4650805713944215,2.6663629725601008,2.8793137232499135,4.7698429379679101,5.0585827986511358,5.3502197920555385,1.2840417590743078,1.400419350079968,1.525884923933051,2.4389861078076427,2.6382109484574889,2.8489896445972014,4.7208871825259031,5.0068823363693209,5.2956974665052137,1.0639030124911164,1.1606190574952584,1.2651044956726347,2.027158848077844,2.1935806874097814,2.3701082295158145,3.9507326547489274,4.1944993340949894,4.439622670266921,1.0606373653338248,1.1570771666685731,1.2612366549327203,2.0210190406868782,2.1869734635462637,2.3629809604031213,3.9391201348129621,4.1822186142319957,4.4272726741542048]
[19,null,18.833333333333336,1.2965315742267858,1.4139763842079447,1.5406442532449311,2.4624363708358761,2.6635142173803734,2.8762494356804069,4.7649556515785454,5.0534356584223499,5.3448186349635209,1.2826882914426678,1.3989459233206878,1.5242819294806049,2.436460761641523,2.6354903082503567,2.8460630056957732,4.7162152564707389,5.0019612621693978,5.2905328667360747,1.0609913541848028,1.1574442955736424,1.2616457310813973,2.0216405814944265,2.1876154311510048,2.3636698305555925,3.9401148749933519,4.1832485195943656,4.4277351566831458,1.0577606902208281,1.1539405199667043,1.2578193482889075,2.015566405062347,2.181079055822964,2.3566188751823653,3.9286255619337371,4.1710979033670785,4.4155222733918578]
[19,null,18.916666666666668,1.2951128126169029,1.4124318430089893,1.5389641071019327,2.459790937269335,2.6606642136934742,2.8731838977132509,4.7600679328103892,5.0482883733905863,5.3394176805909099,1.2813339112267665,1.3974715234121917,1.522677899753222,2.4339340794698034,2.6327683052568895,2.8431349892618423,4.7115426243301517,4.9970397413976908,5.2853681379282511,1.0580724396888823,1.1542616624431274,1.2581784396888129,2.0161093015552631,2.1816362548423238,2.3572165803712855,3.9294755360801772,4.1719754235955397,4.415824742177052,1.0548767081680117,1.150795946094811,1.2543934532381078,2.0101006498200373,2.1751706111399969,2.3502418102687814,3.918109179731466,4.1599546388051065,4.4037486734625491]
[19,null,19,1.2936931827649525,1.4108863777294229,1.5372829804643957,2.4571442692136487,2.6578129598762983,2.8701171075667982,4.7551797780926082,5.043140939628783,5.3340169246220297,1.2799786178245975,1.3959961496936926,1.5210728340233959,2.4314060600506995,2.6300449381162867,2.840205593800591,4.7068692830652559,4.9921177707033584,5.2802032763905409,1.0551462488108503,1.1510711361572628,1.254702597669362,2.0105649712272284,2.175643118685056,2.3507484362788325,3.9188145718120779,4.1606799766730287,4.403891354207377,1.0519853989166361,1.1476434230347312,1.2509589458780956,2.0046217378179074,2.1692480895837951,2.3438497228587818,3.9075709218876362,4.1487887510077046,4.3919518017109977]
[20,null,19.083333333333332,1.292272683948033,1.409339987575505,1.5356008724597521,2.4544963651861011,2.654960454304268,2.8670490634581878,4.750291183850841,5.0379933532057777,5.3286163627355219,1.2786224106343402,1.3945198015043541,1.5194667315636026,2.4288767021415829,2.6273202054668547,2.8372748178158678,4.7021952296334524,4.9871953467315802,5.2750382784269911,1.0522127613035885,1.1478726947101998,1.2512181811330885,2.0050075533762004,2.1696359827719554,2.3442653554776136,3.9081319158099896,4.1493621092108723,4.3919349200344362,1.0490867421531662,1.1444829287087699,1.2475158022418047,1.9991296318124787,2.1633114511321954,2.3374425700317301,3.8970107219014505,4.1376001702456318,4.3801315852815037]
[20,null,19.166666666666664,1.2908513154431389,1.4077926717534914,1.5339177822151067,2.4518472237033286,2.6521066953516859,2.8639797636029143,4.7454021465060503,5.0328456101852614,5.3232159906060961,1.277265289054367,1.3930424781837538,1.5178595916466144,2.4263460044994591,2.6245941059459987,2.8343426598107269,4.6975204609885539,4.9822724661239421,5.2698731403378671,1.04927195686523,1.1446663160366584,1.2477251661252713,1.9994370107669757,2.1636148070869341,2.3377672950502837,3.8974275015136159,4.1380217514028077,4.3799553667199485,1.0461807175092319,1.1413144409795075,1.2440639982973924,1.993624294459114,2.157360655653723,2.3310203087502295,3.8864285130899661,4.1263888265983955,4.368287951119437]
[20,null,19.249999999999996,1.2894290765270839,1.4062444294690555,1.5322337088571747,2.4491968432804421,2.6492516813911799,2.860909206214588,4.7405126624750791,5.0276977066264275,5.3178158039024099,1.27590725248329,1.3915641790715112,1.5162514135452563,2.4238139658807207,2.62186663819086,2.8314091182873415,4.6928449740812495,4.9773491255178666,5.2647078584184719,1.0463238151389984,1.1414519780114958,1.2442235286263812,1.9938533060631496,2.1575795515052558,2.3312542119626238,3.8867012621797605,4.1266588332512786,4.3679526211255508,1.043267304561289,1.1381379376495748,1.2406035099479082,1.9881056883115473,2.1513956629077109,2.3245828958591961,3.875824228586715,4.1151546499533387,4.3564208259690709]
[20,null,19.333333333333329,1.2880059664764076,1.404695259927867,1.530548651512549,2.4465452224315603,2.6463954107942143,2.8578373895056028,4.7356227281707257,5.0225496385841693,5.3124157982889404,1.2745483003199625,1.3900849035074705,1.5146421965324828,2.4212805850415648,2.6191378008376076,2.8284741917469702,4.688168765858026,4.9724253215467167,5.2595424289600423,1.0433683157130864,1.1382296584498164,1.2407132445518338,1.988256401826729,2.1515301757927254,2.3247260630630295,3.8759531308830484,4.1152732845670652,4.3559266099131726,1.0403464828306181,1.1349533964615985,1.237134313031153,1.9825737758213824,2.1454164325439087,2.3181302880859564,3.8651978013422248,4.103897570005314,4.3445301363743773]
[20,null,19.416666666666661,1.286581984567629,1.4031451623352242,1.5288626093072484,2.4438923596697131,2.6435378819308983,2.8547643116864809,4.7307323400011647,5.0174014021083932,5.3070159694248948,1.2731884319633644,1.3886046508316272,1.5130319398813841,2.4187458607372645,2.61640759252183,2.8255378786899725,4.6834918332621989,4.9675010508401671,5.2543768482495024,1.0404054381204673,1.1349993351066268,1.2371942897518164,1.9826462605178188,2.1454666396053992,2.3181828050822437,3.8651830405142547,4.1038650349687291,4.3438772595441675,1.0374182317831524,1.1317607950980215,1.2336563833195004,1.9770285193383681,2.1394229241018614,2.3116624420398528,3.8545491641226159,4.0926175162567899,4.3326158086771045]
[20,null,19.499999999999993,1.2876887797798413,1.404232307426494,1.5299013721931014,2.4438258347273689,2.643049451217915,2.853741948390601,4.720730016796991,5.0052363942653209,5.2924232422183524,1.271816496003852,1.386989884440923,1.5111294266649351,2.4139886414035043,2.6108429524903354,2.8190351688174502,4.6644653724489915,4.9457735934641391,5.2296703246012815,1.0365080357147971,1.1306529978108444,1.232344070332978,1.9735053056884748,2.1352362107938352,2.3067327576280343,3.8394477106403979,4.07529024033526,4.3122189922028884,1.0337448881859534,1.127658519953312,1.2290716426851511,1.9683076127956922,2.1296458160781966,2.3007006210892875,3.8296004974936189,4.0648730816404939,4.3018302834944082]
[20,null,19.583333333333325,1.2862486856872068,1.4026649324296445,1.5281968590673742,2.4411475801949623,2.6401654356377824,2.8506414160270341,4.7158123524023923,5.0000624390443278,5.286999705437708,1.2704516335090075,1.3855044406504458,1.5095138174961187,2.4114489520947453,2.6081082353259717,2.8160949857018913,4.6597977164215374,4.9408619135499752,5.2245210691150241,1.0335336114670954,1.127410503990977,1.2288123545015588,1.9678808108030932,2.1291586364073165,2.3001760697170406,3.8286836842029413,4.0638936463599329,4.300187799905423,1.0308034094579641,1.1244519157422559,1.2255789571523359,1.9627448304455712,2.1236348421808544,2.2942156494544701,3.8189518979259809,4.0535983108925642,4.2899273963477649]
[20,null,19.666666666666657,1.2848077293409323,1.4010966401901701,1.5264913732544765,2.4384681070254413,2.637280187651958,2.8475396512139586,4.7108942845207933,4.9948883673948448,5.2815763980792712,1.2690858572700687,1.384018022607258,1.5078971720162064,2.408907926423713,2.6053721551098712,2.8131534247894501,4.6551293443291897,4.9359497726940811,5.2193716644636465,1.0305517543819824,1.1241599476265454,1.2252719049102705,1.9622429888680364,2.1230668065432168,2.2936041726681085,3.8178975590636899,4.0524742050184281,4.2881331143305497,1.0278544476489762,1.121237193621859,1.2220774769641161,1.9571686166149251,2.1176094980455704,2.2877153427410963,3.8082809572399041,4.0423004294871756,4.2780007277688155]
[20,null,19.749999999999989,1.2833659099882002,1.3995274298814362,1.5247849138456697,2.4357874136753574,2.6343937055690798,2.8444366520953723,4.7059758094488338,4.9897141752491079,5.2761533156785294,1.2677191666798453,1.382530629644688,1.5062794894909874,2.4063655631344645,2.6026347104654848,2.8102104845675262,4.6504602530992907,4.9310371675109881,5.2142221069212651,1.0275624437886346,1.120901306252754,1.221722697172555,1.9565918019972628,2.116960680490843,2.2870170228244402,3.8070892675978794,4.0410318454033982,4.2760548614065286,1.024897982020885,1.1180143310544892,1.2185671776560636,1.9515789333066533,2.1115697428447717,2.2811996571703235,3.7975876076828547,4.0309793663968634,4.2660502035621661]
[20,null,19.833333333333321,1.2819232268760274,1.397957300676608,1.5230774799318969,2.4331054985998297,2.6315059876961464,2.8413324168132688,4.7010569234786344,4.984539858534375,5.2707304537659718,1.2663515611314704,1.3810422610962365,1.5046607691863916,2.4038218609706639,2.5998959000153672,2.8072661635224794,4.6457904396556611,4.9261240946115352,5.2090723927575215,1.0245656589603187,1.1176345573439563,1.2181647068358248,1.9509272122015924,2.1108402174286547,2.2804145764101564,3.7962587419954064,4.0295664964133753,4.26395296685926,1.0219339917795849,1.1147833054414753,1.2150480346972556,1.9459757424203177,2.1055155356395066,2.2746685488438119,3.786871781316512,4.0196350503992004,4.2540757493288019]
[20,null,19.916666666666654,1.2804796792510735,1.3963862517484367,1.5213690706036602,2.4304223602527171,2.6286170323387754,2.8382269435081477,4.6961376228980178,4.9793654131732605,5.2653078078669768,1.2649830400182185,1.3795529162955296,1.5030410103684952,2.4012768186753264,2.597155722381479,2.8043204601396416,4.6411199009185218,4.9212105506024155,5.2039225182373121,1.0215613791143259,1.1143596783136336,1.2145979093812804,1.9452491813885575,2.104705376423992,2.2737967895300901,3.785405914260398,4.0180780867519941,4.2518273562112858,1.0189624560747221,1.1115440941230814,1.211520023490533,1.940359005751791,2.0994468353793128,2.268121973743531,3.7761334100159325,4.0082674100761775,4.2420772904657618]
[20,null,19.999999999999986,1.2790352663598057,1.3948142822693586,1.5196596849509449,2.4277379970865876,2.6257268378011123,2.8351202303186667,4.691217903990454,4.9741908350835242,5.2598853735017101,1.2636136027335696,1.3780625945763998,1.5014202123034239,2.3987304349910299,2.5944141761850616,2.8013733729035026,4.6364486338044424,4.9162965320862,5.1987724796214723,1.0185495834117264,1.1110766465141426,1.2110222802238013,1.9395576713620835,2.0985561164327104,2.2671636181693975,3.7745307162108501,4.006566544928031,4.2396779547813672,1.0159833539996326,1.1082966743782405,1.2079831193720896,1.9347286849930572,2.0933636009020233,2.2615598877314493,3.7653724254694367,3.996876373813909,4.2300547521653868]
[21,null,20.083333333333318,1.2775899874483796,1.3932413914114836,1.5179493220634257,2.4250524075528661,2.6228354023856859,2.8320122753816555,4.6862977630348261,4.9690161201781091,5.2544631461853752,1.2622432486712183,1.3765712952728137,1.4997983742574528,2.3961827086598522,2.5916712600465659,2.7984249002976074,4.6317766352263785,4.9113820356615729,5.1936222731662784,1.0155302509572577,1.1077854392365549,1.2074377947116859,1.9338526438221413,2.0923923962989051,2.2605150181933471,3.7636330794779234,3.9950317992541167,4.2275046876838456,1.0129966645910891,1.1050410234244474,1.2044372976113891,1.9290847417317898,2.0872657909332837,2.2549822465491745,3.7545887591776688,3.9854618698020237,4.2180080594147729]
[21,null,20.16666666666665,1.2761438417627249,1.3916675783465919,1.5162379810303031,2.4223655901015784,2.6199427243936064,2.8289030768323253,4.6813771963057089,4.9638412643652439,5.2490411214278012,1.2608719772250654,1.3750790177189289,1.4981754954969699,2.3936336384232209,2.5889269725858011,2.7954750408045048,4.6271039020936611,4.9064670579230008,5.1884718951233761,1.0125033607992144,1.1044860337105824,1.2038444281265104,1.9281340603646009,2.0862141747546947,2.2538509453469096,3.7527129355055635,3.9834737778467977,4.2153074798283221,1.010002366829261,1.1017771184175855,1.2008825334109565,1.9234271374512026,2.0811533640863389,2.2483890058176303,3.7437823424536107,3.9740238260329273,4.2059371369952814]
[21,null,20.249999999999982,1.2746968285484876,1.3900928422460954,1.514525660940373,2.4196775431815274,2.6170488021244847,2.8257926328039868,4.6764562000731553,4.9586662635482455,5.2436192947338904,1.2594997877892,1.3735857612490623,1.4965515752884735,2.3910832230221875,2.5861813124218198,2.7925237929058504,4.6224304313120612,4.9015515954610738,5.1833213417401272,1.0094688919292334,1.1011784071043016,1.2002421556829612,1.9224018824808311,2.0800214104197763,2.2471713552544546,3.7417702155500105,3.971892408625775,4.2030862559188389,1.0070004396375025,1.0985049364517665,1.1973188019062191,1.9177558335297245,2.0750262788617464,2.2417801210368062,3.7329531064215535,3.9625621703016272,4.193841909481943]
[21,null,20.333333333333314,1.2732489470510615,1.3885171822811264,1.5128123608820039,2.4169882652402559,2.6141536338764011,2.8226809414282634,4.67153477060286,4.953491113625633,5.2381976616032873,1.2581266797579413,1.3720915251977164,1.4949266128986065,2.3885314611972279,2.5834342781730242,2.7895711550823368,4.6177562197836393,4.8966356448621724,5.1781706092593804,1.0064268232821731,1.097862536524054,1.1966309525286514,1.9166560715575152,2.0738140618012193,2.2404762034194188,3.7308048506791627,3.9602876193133354,4.1908409404534233,1.0039908618821873,1.0952244545591476,1.1937460781652969,1.9120707912407173,2.0688844936470243,2.2351555475853022,3.7221009820169009,3.9510768302048458,4.1817223012428766]
[21,null,20.416666666666647,1.2718001965155763,1.3869405976224409,1.511098079943153,2.4142977547239979,2.6112572179459539,2.8195680008350097,4.666612904155989,4.9483158104911471,5.2327762175304429,1.2567526525258037,1.3705963088995516,1.4933006075941067,2.3859783516882969,2.5806858684570431,2.7866171258137484,4.6130812644068957,4.8917192027086678,5.1730196939194606,1.0033771337359716,1.094538399014283,1.1930107937439289,1.9108965888763221,2.0675920872931828,2.2337654452240314,3.7198167717722335,3.9486593374338845,4.1785714577235407,1.0009736123726136,1.0919356497097881,1.1901643371888522,1.9063719717522005,2.062727966716392,2.2285152407201445,3.7112258999855854,3.9395677331407302,4.1695782364386993]
[21,null,20.499999999999979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.583333333333311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.666666666666643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.749999999999975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.833333333333307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.916666666666639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,20.999999999999972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.083333333333304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.166666666666636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.249999999999968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.3333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUNDUP(C286,0)","v":22},null,21.416666666666632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.499999999999964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.583333333333297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.666666666666629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.749999999999961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.833333333333293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.916666666666625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,21.999999999999957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.08333333333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.166666666666622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.249999999999954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.333333333333286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.416666666666618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.49999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.583333333333282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.666666666666615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.749999999999947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.833333333333279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.916666666666611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,22.999999999999943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.083333333333275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.166666666666607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.24999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.333333333333272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.416666666666604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.499999999999936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.583333333333268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.6666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.749999999999932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.833333333333265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.916666666666597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,23.999999999999929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.083333333333261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.166666666666593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.249999999999925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.333333333333258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.41666666666659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.499999999999922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.583333333333254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.666666666666586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.749999999999918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.83333333333325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.916666666666583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,24.999999999999915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.083333333333247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.166666666666579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.249999999999911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.333333333333243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.416666666666575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.499999999999908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.58333333333324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.666666666666572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.749999999999904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.833333333333236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.916666666666568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,25.999999999999901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Business_Portfolio_Result","index":15,"n_rows":629,"n_cols":21,"rows_kept":629,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"COUNTA(Business_Portfolio!$D$1:$CRI$1)","v":36},null,null,null,null,null,{"$f":"COUNTIFS(Business_Portfolio!$D$5:$AM$5,J5)","v":18},null,null,null,null,null,{"$f":"COUNTIFS(Business_Portfolio!$D$5:$AM$5,P5)","v":18}]
[null,null,"Sex","All",null,null,null,null,null,"All",null,null,null,null,null,"All"]
[null,null,"Num of Myopic Parents","All",null,null,null,null,null,"All",null,null,null,null,null,"All"]
[null,null,"Num of High Educated Parents","All",null,null,null,null,null,"All",null,null,null,null,null,"All"]
[null,null,"Pol_Country","All",null,null,null,null,null,"P",null,null,null,null,null,"A"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Business_Portfolio!$D$8:$AM$8, Business_Portfolio!$D$5:$AM$5, J5)","v":0.86465827443998999},null,null,null,null,null,{"$f":"SUMIFS(Business_Portfolio!$D$8:$AM$8, Business_Portfolio!$D$5:$AM$5, P5)","v":0.13534172556001006}]
[]
[]
[null,"Profitability","Annual Prem",{"$f":"SUMPRODUCT(Business_Portfolio!$D10:$AM10,Business_Portfolio!$D$8:$AM$8)","v":189.7320275457875},null,"IRR",null,{"$f":"(1+IRR(D29:D629, 0.01))^(12)-1","v":0.17519719474495932},null,{"$f":"SUMPRODUCT(Business_Portfolio!$V10:$AM10,Business_Portfolio!$V$8:$AM$8)","v":152.00476948580121},null,"IRR",null,{"$f":"(1+IRR(J29:J629, 0.01))^(12)-1","v":0.16864373918612952},null,{"$f":"SUMPRODUCT(Business_Portfolio!$D10:$U10,Business_Portfolio!$D$8:$U$8)","v":37.727258059986312},null,"IRR",null,{"$f":"(1+IRR(P29:P629, 0.01))^(12)-1","v":0.22581812657119071}]
[null,null,"NBV @Hurdle",{"$f":"SUMPRODUCT(Business_Portfolio!D11:AM11,Business_Portfolio!$D$8:$AM$8)","v":190.50417696190067},null,"DPP",null,9.8333333333333339,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V11:$AM11,Business_Portfolio!$V$8:$AM$8)","v":152.97359834567422},null,"DPP",null,7.25,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D11:$U11,Business_Portfolio!$D$8:$U$8)","v":37.53057861622645},null,"DPP",null,7.25]
[null,null,"PV(Prem) @Hurdle",{"$f":"SUMPRODUCT(Business_Portfolio!D12:AM12,Business_Portfolio!$D$8:$AM$8)","v":3794.6405509157494},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V12:$AM12,Business_Portfolio!$V$8:$AM$8)","v":3040.0953897160234},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D12:$U12,Business_Portfolio!$D$8:$U$8)","v":754.54516119972618}]
[null,null,"PM @Hurdle",{"$f":"D11/D12","v":5.0203484205092061E-2},null,"Partial NPV of DPP",null,{"$f":"NPV((1+0.1)^(1/12)-1,D30:D147)+D29","v":-2.8476329612052496},null,{"$f":"J11/J12","v":5.0318683704185858E-2},null,"Partial NPV of DPP",null,{"$f":"NPV((1+0.1)^(1/12)-1,J30:J116)+J29","v":-85.758897187726689},null,{"$f":"P11/P12","v":4.9739340394884861E-2},null,"Partial NPV of DPP",null,{"$f":"NPV((1+0.1)^(1/12)-1,P30:P116)+P29","v":-4.5323940591952123}]
[null,null,"NB Margin",{"$f":"D11/D10","v":1.0040696841018411},null,null,null,null,null,{"$f":"J11/J10","v":1.0063736740837168},null,null,null,null,null,{"$f":"P11/P10","v":0.99478680789769713}]
[null,null,"1st Year Loss",{"$f":"SUMPRODUCT(Business_Portfolio!D15:AM15,Business_Portfolio!$D$8:$AM$8)","v":299.59928633987619},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V15:$AM15,Business_Portfolio!$V$8:$AM$8)","v":249.07494234594256},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D15:$U15,Business_Portfolio!$D$8:$U$8)","v":50.52434399393367}]
[null,null,"1st Year IF Prem",{"$f":"SUMPRODUCT(Business_Portfolio!D16:AM16,Business_Portfolio!$D$8:$AM$8)","v":3794.6405509157494},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V16:$AM16,Business_Portfolio!$V$8:$AM$8)","v":3040.0953897160234},null,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D16:$U16,Business_Portfolio!$D$8:$U$8)","v":754.54516119972618}]
[null,null,"Surplus Stain",{"$f":"D15/D16","v":7.895327167880889E-2},null,null,null,null,null,{"$f":"J15/J16","v":8.1929976009472771E-2},null,null,null,null,null,{"$f":"P15/P16","v":6.6960000000000006E-2}]
[null,"Premium breakdown @ Earn rate","Myopia Benefit",{"$f":"SUMPRODUCT(Business_Portfolio!D18:AM18,Business_Portfolio!$D$8:$AM$8)","v":2573.5973479275112},{"$f":"D18/D$24","v":0.67821900741202812},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V18:$AM18,Business_Portfolio!$V$8:$AM$8)","v":2070.9616172386372},{"$f":"J18/J$24","v":0.6812159987624884},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D18:$U18,Business_Portfolio!$D$8:$U$8)","v":502.63573068887445},{"$f":"P18/P$24","v":0.66614399844494931}]
[null,null,"ROP Benefit",{"$f":"SUMPRODUCT(Business_Portfolio!D19:AM19,Business_Portfolio!$D$8:$AM$8)","v":21.067811189858304},{"$f":"D19/D$24","v":5.5519912643040908E-3},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V19:$AM19,Business_Portfolio!$V$8:$AM$8)","v":17.811559242706448},{"$f":"J19/J$24","v":5.8588816992253103E-3},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D19:$U19,Business_Portfolio!$D$8:$U$8)","v":3.2562519471518603},{"$f":"P19/P$24","v":4.3155163065049977E-3}]
[null,null,"Expense",{"$f":"SUMPRODUCT(Business_Portfolio!D20:AM20,Business_Portfolio!$D$8:$AM$8)","v":137.5658871531131},3.6252679353230101E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V20:$AM20,Business_Portfolio!$V$8:$AM$8)","v":105.72645624294921},3.4777348303148201E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D20:$U20,Business_Portfolio!$D$8:$U$8)","v":31.839430910163927},4.2196852550931821E-2]
[null,null,"Tax",{"$f":"SUMPRODUCT(Business_Portfolio!D21:AM21,Business_Portfolio!$D$8:$AM$8)","v":184.54831489608947},4.8633938424432047E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V21:$AM21,Business_Portfolio!$V$8:$AM$8)","v":146.42871601082587},4.8165829436195365E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D21:$U21,Business_Portfolio!$D$8:$U$8)","v":38.119598885263578},5.0519969970589232E-2]
[null,null,"Commission",{"$f":"SUMPRODUCT(Business_Portfolio!D22:AM22,Business_Portfolio!$D$8:$AM$8)","v":341.5176495824175},9.0000000000000011E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V22:$AM22,Business_Portfolio!$V$8:$AM$8)","v":273.60858507444215},9.0000000000000011E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D22:$U22,Business_Portfolio!$D$8:$U$8)","v":67.909064507975359},0.09]
[null,null,"Overhead",{"$f":"SUMPRODUCT(Business_Portfolio!D23:AM23,Business_Portfolio!$D$8:$AM$8)","v":536.34354016675979},0.14134238354600559,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V23:$AM23,Business_Portfolio!$V$8:$AM$8)","v":425.55845590646271},0.1399819417989428,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D23:$U23,Business_Portfolio!$D$8:$U$8)","v":110.78508426029704},0.14682366272702466]
[null,null,"Premium",{"$f":"SUMPRODUCT(Business_Portfolio!D24:AM24,Business_Portfolio!$D$8:$AM$8)","v":3794.6405509157494},1,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V24:$AM24,Business_Portfolio!$V$8:$AM$8)","v":3040.0953897160234},1,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D24:$U24,Business_Portfolio!$D$8:$U$8)","v":754.54516119972618},1]
[]
[]
[]
[null,null,null,null,null,null,null,"Profit Signature",null,null,null,null,null,"Profit Signature",null,null,null,null,null,"Profit Signature"]
[{"$f":"ROUNDUP(C29,0)","v":0},"Distributable Profit",0,{"$f":"SUMPRODUCT(Business_Portfolio!D29:AM29,Business_Portfolio!$D$8:$AM$8)","v":-299.59928633987619},{"$f":"D29/D$10","v":-1.5790654335761773},null,0,{"$f":"SUMIFS(D:D,$A:$A,G29)","v":-299.59928633987619},{"$f":"H29/D$10","v":-1.5790654335761773},{"$f":"SUMPRODUCT(Business_Portfolio!$V29:$AM29,Business_Portfolio!$V$8:$AM$8)","v":-249.07494234594256},{"$f":"J29/J$10","v":-1.638599520189455},null,0,{"$f":"SUMIFS(J:J,$A:$A,M29)","v":-249.07494234594256},{"$f":"N29/J$10","v":-1.638599520189455},{"$f":"SUMPRODUCT(Business_Portfolio!$D29:$U29,Business_Portfolio!$D$8:$U$8)","v":-50.52434399393367},{"$f":"P29/P$10","v":-1.3391999999999999},null,0,{"$f":"SUMIFS(P:P,$A:$A,S29)","v":-50.52434399393367},{"$f":"T29/P$10","v":-1.3391999999999999}]
[{"$f":"ROUNDUP(C30-0.0001,0)","v":1},null,8.3333333333333329E-2,{"$f":"SUMPRODUCT(Business_Portfolio!D30:AM30,Business_Portfolio!$D$8:$AM$8)","v":27.338693959569717},{"$f":"D30/D$10","v":0.14409108632422191},null,1,42.201558759852745,{"$f":"H30/D$10","v":0.22242717429279757},{"$f":"SUMPRODUCT(Business_Portfolio!$V30:$AM30,Business_Portfolio!$V$8:$AM$8)","v":1.2797393929477314},{"$f":"J30/J$10","v":8.4190739361456168E-3},null,1,15.498065371711771,{"$f":"N30/J$10","v":0.10195775714234709},{"$f":"SUMPRODUCT(Business_Portfolio!$D30:$U30,Business_Portfolio!$D$8:$U$8)","v":26.058954566621988},{"$f":"P30/P$10","v":0.69071954620153608},null,1,26.703493388140974,{"$f":"T30/P$10","v":0.70780371437761103}]
[{"$f":"ROUNDUP(C31-0.0001,0)","v":1},null,0.16666666666666666,{"$f":"SUMPRODUCT(Business_Portfolio!D31:AM31,Business_Portfolio!$D$8:$AM$8)","v":1.3399208424953142},7.0621753207794858E-3,null,2,18.578812678135609,9.7921331039652948E-2,{"$f":"SUMPRODUCT(Business_Portfolio!$V31:$AM31,Business_Portfolio!$V$8:$AM$8)","v":1.2818669715265383},8.4330707244437992E-3,null,2,17.456538778347891,0.11484204632130644,{"$f":"SUMPRODUCT(Business_Portfolio!$D31:$U31,Business_Portfolio!$D$8:$U$8)","v":5.8053870968776088E-2},1.5387779010197474E-3,null,2,1.122273899787722,2.9747030595314066E-2]
[1,null,0.25,{"$f":"SUMPRODUCT(Business_Portfolio!D32:AM32,Business_Portfolio!$D$8:$AM$8)","v":1.3421591927239993},7.0739727503312524E-3,null,3,32.470236952173963,0.17113735288755089,{"$f":"SUMPRODUCT(Business_Portfolio!$V32:$AM32,Business_Portfolio!$V$8:$AM$8)","v":1.2839980488277283},8.4470905299301596E-3,null,3,29.099603687005445,0.19143875409596042,{"$f":"SUMPRODUCT(Business_Portfolio!$D32:$U32,Business_Portfolio!$D$8:$U$8)","v":5.8161143896270924E-2},1.5416212809262404E-3,null,3,3.3706332651685167,8.9342121280301168E-2]
[1,null,0.33333333333333331,{"$f":"SUMPRODUCT(Business_Portfolio!D33:AM33,Business_Portfolio!$D$8:$AM$8)","v":1.3444013261408054},7.085790119521939E-3,null,4,42.568665205824033,0.22436204238396734,{"$f":"SUMPRODUCT(Business_Portfolio!$V33:$AM33,Business_Portfolio!$V$8:$AM$8)","v":1.2861326303961338},8.4611333890827131E-3,null,4,37.51389792993502,0.24679421610806232,{"$f":"SUMPRODUCT(Business_Portfolio!$D33:$U33,Business_Portfolio!$D$8:$U$8)","v":5.8268695744671313E-2},1.5444720539198511E-3,null,4,5.0547672758889988,0.13398183530464691]
[1,null,0.41666666666666663,{"$f":"SUMPRODUCT(Business_Portfolio!D34:AM34,Business_Portfolio!$D$8:$AM$8)","v":1.3466472489264758},7.0976274609277192E-3,null,5,44.336649018909263,0.2336803627326948,{"$f":"SUMPRODUCT(Business_Portfolio!$V34:$AM34,Business_Portfolio!$V$8:$AM$8)","v":1.288270721784218},8.4751993384296776E-3,null,5,38.928747994250706,0.25610214814928584,{"$f":"SUMPRODUCT(Business_Portfolio!$D34:$U34,Business_Portfolio!$D$8:$U$8)","v":5.8376527142257648E-2},1.5473302366538011E-3,null,5,5.4079010246585506,0.14334201059774851]
[1,null,0.49999999999999994,{"$f":"SUMPRODUCT(Business_Portfolio!D35:AM35,Business_Portfolio!$D$8:$AM$8)","v":1.3488969672717179},7.1094848071772826E-3,null,6,46.103537004448683,0.24299290742214119,{"$f":"SUMPRODUCT(Business_Portfolio!$V35:$AM35,Business_Portfolio!$V$8:$AM$8)","v":1.2904123285533544},8.4892884145578874E-3,null,6,40.355245102876331,0.26548670307773414,{"$f":"SUMPRODUCT(Business_Portfolio!$D35:$U35,Business_Portfolio!$D$8:$U$8)","v":5.8484638718363242E-2},1.5501958458092214E-3,null,6,5.7482919015723457,0.15236442289107166]
[1,null,0.58333333333333326,{"$f":"SUMPRODUCT(Business_Portfolio!D36:AM36,Business_Portfolio!$D$8:$AM$8)","v":1.3511504873768756},7.1213621909501082E-3,null,7,59.347189464114138,0.31279478869107663,{"$f":"SUMPRODUCT(Business_Portfolio!$V36:$AM36,Business_Portfolio!$V$8:$AM$8)","v":1.2925574562729736},8.5034006541071828E-3,null,7,51.424167009670938,0.33830627278096348,{"$f":"SUMPRODUCT(Business_Portfolio!$D36:$U36,Business_Portfolio!$D$8:$U$8)","v":5.8593031103901905E-2},1.5530688981091345E-3,null,7,7.9230224544432026,0.21000790573875266]
[1,null,0.66666666666666663,{"$f":"SUMPRODUCT(Business_Portfolio!D37:AM37,Business_Portfolio!$D$8:$AM$8)","v":1.3534078154528686},7.1332596449814167E-3,null,8,68.42886622790185,0.36066059648989995,{"$f":"SUMPRODUCT(Business_Portfolio!$V37:$AM37,Business_Portfolio!$V$8:$AM$8)","v":1.2947061105222346},8.5175360937814089E-3,null,8,58.959564137791965,0.38787969836235558,{"$f":"SUMPRODUCT(Business_Portfolio!$D37:$U37,Business_Portfolio!$D$8:$U$8)","v":5.8701704930633931E-2},1.555949410299001E-3,null,8,9.4693020901098865,0.25099364695556997]
[1,null,0.75,{"$f":"SUMPRODUCT(Business_Portfolio!D38:AM38,Business_Portfolio!$D$8:$AM$8)","v":1.3556689577192722},7.1451772020520487E-3,null,9,68.949583799784747,0.36340508606616423,{"$f":"SUMPRODUCT(Business_Portfolio!$V38:$AM38,Business_Portfolio!$V$8:$AM$8)","v":1.2968582968870219},8.5316947703286492E-3,null,9,59.308976771157319,0.39017839355821909,{"$f":"SUMPRODUCT(Business_Portfolio!$D38:$U38,Business_Portfolio!$D$8:$U$8)","v":5.8810660832250297E-2},1.5588373991754553E-3,null,9,9.6406070286274268,0.25553426154900705]
[1,null,0.83333333333333337,{"$f":"SUMPRODUCT(Business_Portfolio!D39:AM39,Business_Portfolio!$D$8:$AM$8)","v":1.3579339204065624},7.157114895000297E-3,null,10,99.855136385268764,0.52629562692661891,{"$f":"SUMPRODUCT(Business_Portfolio!$V39:$AM39,Business_Portfolio!$V$8:$AM$8)","v":1.2990140209632914},8.5458767205632488E-3,null,10,85.148169883779417,0.56016775112923756,{"$f":"SUMPRODUCT(Business_Portfolio!$D39:$U39,Business_Portfolio!$D$8:$U$8)","v":5.8919899443270966E-2},1.5617328815571057E-3,null,10,14.706966501489362,0.3898233600254038]
[1,null,0.91666666666666674,{"$f":"SUMPRODUCT(Business_Portfolio!D40:AM40,Business_Portfolio!$D$8:$AM$8)","v":1.3602027097549343},7.1690727567156809E-3,null,11,118.9855311973901,0.62712412203930967,{"$f":"SUMPRODUCT(Business_Portfolio!$V40:$AM40,Business_Portfolio!$V$8:$AM$8)","v":1.3011732883552132},8.560081981353591E-3,null,11,100.98896984683016,0.66438027035897418,{"$f":"SUMPRODUCT(Business_Portfolio!$D40:$U40,Business_Portfolio!$D$8:$U$8)","v":5.9029421399721421E-2},1.5646358743024655E-3,null,11,17.996561350559951,0.47701747426079655]
[1,null,1,{"$f":"SUMPRODUCT(Business_Portfolio!D41:AM41,Business_Portfolio!$D$8:$AM$8)","v":1.3624753320141967},7.1810508201383882E-3,null,12,107.50158240004092,0.56659691982734894,{"$f":"SUMPRODUCT(Business_Portfolio!$V41:$AM41,Business_Portfolio!$V$8:$AM$8)","v":1.3033361046753318},8.574310589623154E-3,null,12,91.277708103131062,0.60049239515249109,{"$f":"SUMPRODUCT(Business_Portfolio!$D41:$U41,Business_Portfolio!$D$8:$U$8)","v":5.9139227338864869E-2},1.5675463943028551E-3,null,12,16.223874296909877,0.43003057023423036]
[2,null,1.0833333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D42:AM42,Business_Portfolio!$D$8:$AM$8)","v":1.5331444838336978},8.0805781905414382E-3,null,13,97.737881083438495,0.51513643925958508,{"$f":"SUMPRODUCT(Business_Portfolio!$V42:$AM42,Business_Portfolio!$V$8:$AM$8)","v":1.440293184496422},9.4753157375825625E-3,null,13,82.844567138440553,0.54501294544036716,{"$f":"SUMPRODUCT(Business_Portfolio!$D42:$U42,Business_Portfolio!$D$8:$U$8)","v":9.2851299337275886E-2},2.4611197344276223E-3,null,13,14.893313944997915,0.39476269177361251]
[2,null,1.1666666666666665,{"$f":"SUMPRODUCT(Business_Portfolio!D43:AM43,Business_Portfolio!$D$8:$AM$8)","v":1.535870906191747},8.0949480488796202E-3,null,14,90.025821524375033,0.47448932417406098,{"$f":"SUMPRODUCT(Business_Portfolio!$V43:$AM43,Business_Portfolio!$V$8:$AM$8)","v":1.4428940315009344},9.4924260362482596E-3,null,14,76.152546805408591,0.50098787730816574,{"$f":"SUMPRODUCT(Business_Portfolio!$D43:$U43,Business_Portfolio!$D$8:$U$8)","v":9.2976874690812644E-2},2.4644482390684072E-3,null,14,13.873274718966458,0.36772549695787493]
[2,null,1.2499999999999998,{"$f":"SUMPRODUCT(Business_Portfolio!D44:AM44,Business_Portfolio!$D$8:$AM$8)","v":1.5386022070520287},8.1093436198099028E-3,null,15,86.517945346226156,0.45600074202204488,{"$f":"SUMPRODUCT(Business_Portfolio!$V44:$AM44,Business_Portfolio!$V$8:$AM$8)","v":1.4454994781291823},9.5095665946469312E-3,null,15,72.986420370443867,0.48015875171115302,{"$f":"SUMPRODUCT(Business_Portfolio!$D44:$U44,Business_Portfolio!$D$8:$U$8)","v":9.310272892284624E-2},2.4677841356722232E-3,null,15,13.531524975782306,0.3586670665084431]
[2,null,1.333333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D45:AM45,Business_Portfolio!$D$8:$AM$8)","v":1.5413383948567139},8.1237649478275199E-3,null,16,49.935914457715498,0.2631918032165898,{"$f":"SUMPRODUCT(Business_Portfolio!$V45:$AM45,Business_Portfolio!$V$8:$AM$8)","v":1.4481095322144355},9.5267374643116295E-3,null,16,42.101698765159171,0.27697616928455587,{"$f":"SUMPRODUCT(Business_Portfolio!$D45:$U45,Business_Portfolio!$D$8:$U$8)","v":9.3228862642278601E-2},2.4711274403786455E-3,null,16,7.8342156925563353,0.20765399065312243]
[2,null,1.4166666666666663,{"$f":"SUMPRODUCT(Business_Portfolio!D46:AM46,Business_Portfolio!$D$8:$AM$8)","v":1.5440794780646634},8.1382120775156681E-3,null,17,24.886846589312082,0.13116840056593085,{"$f":"SUMPRODUCT(Business_Portfolio!$V46:$AM46,Business_Portfolio!$V$8:$AM$8)","v":1.450724201605238},9.5439386968758921E-3,null,17,21.016115803157728,0.13825958142136355,{"$f":"SUMPRODUCT(Business_Portfolio!$D46:$U46,Business_Portfolio!$D$8:$U$8)","v":9.335527645942536E-2},2.4744781693647215E-3,null,17,3.8707307861543501,0.10259772337549394]
[2,null,1.4999999999999996,{"$f":"SUMPRODUCT(Business_Portfolio!D47:AM47,Business_Portfolio!$D$8:$AM$8)","v":1.5468156626114304},8.1526333883621301E-3,null,18,24.196037123603784,0.12752742611030507,{"$f":"SUMPRODUCT(Business_Portfolio!$V47:$AM47,Business_Portfolio!$V$8:$AM$8)","v":1.4533791535615113},9.561404938002763E-3,null,18,20.373826874302388,0.1340341289501808,{"$f":"SUMPRODUCT(Business_Portfolio!$D47:$U47,Business_Portfolio!$D$8:$U$8)","v":9.3436509049919098E-2},2.4766313232028451E-3,null,18,3.8222102493013899,0.1013116363565059]
[2,null,1.5833333333333328,{"$f":"SUMPRODUCT(Business_Portfolio!D48:AM48,Business_Portfolio!$D$8:$AM$8)","v":1.5495725518185766},8.1671638250143223E-3,null,19,23.486134566688172,0.12378581977162674,{"$f":"SUMPRODUCT(Business_Portfolio!$V48:$AM48,Business_Portfolio!$V$8:$AM$8)","v":1.4560077892185046},9.578698051014186E-3,null,19,19.712481163814413,0.1296833068494983,{"$f":"SUMPRODUCT(Business_Portfolio!$D48:$U48,Business_Portfolio!$D$8:$U$8)","v":9.3564762600071946E-2},2.4800308162152692E-3,null,19,3.7736534028737574,0.10002458691468252]
[2,null,1.6666666666666661,{"$f":"SUMPRODUCT(Business_Portfolio!D49:AM49,Business_Portfolio!$D$8:$AM$8)","v":1.5523343723789456},8.1817202528145921E-3,null,20,22.759070479041913,0.11995376201600719,{"$f":"SUMPRODUCT(Business_Portfolio!$V49:$AM49,Business_Portfolio!$V$8:$AM$8)","v":1.4586410720010654},9.5960217362608298E-3,null,20,19.034039982741106,0.12522001807659777,{"$f":"SUMPRODUCT(Business_Portfolio!$D49:$U49,Business_Portfolio!$D$8:$U$8)","v":9.3693300377879984E-2},2.4834378429756995E-3,null,20,3.725030496300807,9.8735786480374774E-2]
[2,null,1.7499999999999993,{"$f":"SUMPRODUCT(Business_Portfolio!D50:AM50,Business_Portfolio!$D$8:$AM$8)","v":1.5551011328299309},8.1963027167600514E-3,null,21,9.2692670265742496,4.8854519431819822E-2,{"$f":"SUMPRODUCT(Business_Portfolio!$V50:$AM50,Business_Portfolio!$V$8:$AM$8)","v":1.461279009822831},9.613376045804466E-3,null,21,7.7314334032185803,5.086309744998347E-2,{"$f":"SUMPRODUCT(Business_Portfolio!$D50:$U50,Business_Portfolio!$D$8:$U$8)","v":9.3822123007099884E-2},2.4868524200174521E-3,null,21,1.5378336233556706,4.076187092394884E-2]
[2,null,1.8333333333333326,{"$f":"SUMPRODUCT(Business_Portfolio!D51:AM51,Business_Portfolio!$D$8:$AM$8)","v":1.5578728417260579},8.2109112619381079E-3,null,22,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V51:$AM51,Business_Portfolio!$V$8:$AM$8)","v":1.4639216106127799},9.6307610318077889E-3,null,22,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D51:$U51,Business_Portfolio!$D$8:$U$8)","v":9.3951231113277953E-2},2.4902745639212784E-3,null,22,0,0]
[2,null,1.9166666666666659,{"$f":"SUMPRODUCT(Business_Portfolio!D52:AM52,Business_Portfolio!$D$8:$AM$8)","v":1.5606495076343867},8.2255459335022364E-3,null,23,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V52:$AM52,Business_Portfolio!$V$8:$AM$8)","v":1.4665688823114851},9.6481767465097703E-3,null,23,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D52:$U52,Business_Portfolio!$D$8:$U$8)","v":9.408062532290172E-2},2.4937042912928789E-3,null,23,0,0]
[2,null,1.9999999999999991,{"$f":"SUMPRODUCT(Business_Portfolio!D53:AM53,Business_Portfolio!$D$8:$AM$8)","v":1.5634311391374311},8.2402067766873602E-3,null,24,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V53:$AM53,Business_Portfolio!$V$8:$AM$8)","v":1.4692208328734986},9.6656232422413484E-3,null,24,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D53:$U53,Business_Portfolio!$D$8:$U$8)","v":9.4210306263932467E-2},2.4971416187770166E-3,null,24,0,0]
[3,null,2.0833333333333326,{"$f":"SUMPRODUCT(Business_Portfolio!D54:AM54,Business_Portfolio!$D$8:$AM$8)","v":1.7365897049429082},9.1528548311318805E-3,null,25,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V54:$AM54,Business_Portfolio!$V$8:$AM$8)","v":1.6087020672555403},1.0583234149148257E-2,null,25,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D54:$U54,Business_Portfolio!$D$8:$U$8)","v":0.12788763768736805},3.3897941240263684E-3,null,25,0,0]
[3,null,2.1666666666666661,{"$f":"SUMPRODUCT(Business_Portfolio!D55:AM55,Business_Portfolio!$D$8:$AM$8)","v":1.7398964634812526},9.1702834043734041E-3,null,26,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V55:$AM55,Business_Portfolio!$V$8:$AM$8)","v":1.6118502507730559},1.0603945232939675E-2,null,26,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D55:$U55,Business_Portfolio!$D$8:$U$8)","v":0.12804621270819652},3.3939973189836149E-3,null,26,0,0]
[3,null,2.2499999999999996,{"$f":"SUMPRODUCT(Business_Portfolio!D56:AM56,Business_Portfolio!$D$8:$AM$8)","v":1.743209523856333},9.1877451920216735E-3,null,27,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V56:$AM56,Business_Portfolio!$V$8:$AM$8)","v":1.6150044405556705},1.0624695830393193E-2,null,27,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D56:$U56,Business_Portfolio!$D$8:$U$8)","v":0.12820508330066255},3.3982083483728547E-3,null,27,0,0]
[3,null,2.333333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D57:AM57,Business_Portfolio!$D$8:$AM$8)","v":1.746528897777132},9.2052402557899569E-3,null,28,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V57:$AM57,Business_Portfolio!$V$8:$AM$8)","v":1.6181646477074654},1.0645486014559684E-2,null,28,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D57:$U57,Business_Portfolio!$D$8:$U$8)","v":0.12836425006966659},3.4024272282275995E-3,null,28,0,0]
[3,null,2.4166666666666665,{"$f":"SUMPRODUCT(Business_Portfolio!D58:AM58,Business_Portfolio!$D$8:$AM$8)","v":1.749854596973605},9.222768657502052E-3,null,29,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V58:$AM58,Business_Portfolio!$V$8:$AM$8)","v":1.6213308833524489},1.066631585862112E-2,null,29,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D58:$U58,Business_Portfolio!$D$8:$U$8)","v":0.12852371362115611},3.4066539746091143E-3,null,29,0,0]
[3,null,2.5,{"$f":"SUMPRODUCT(Business_Portfolio!D59:AM59,Business_Portfolio!$D$8:$AM$8)","v":3.397695365965586},1.7907864106631283E-2,null,30,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V59:$AM59,Business_Portfolio!$V$8:$AM$8)","v":3.0074219832188227},1.9785050123047269E-2,null,30,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D59:$U59,Business_Portfolio!$D$8:$U$8)","v":0.39027338274676326},1.0344599708948604E-2,null,30,0,0]
[3,null,2.5833333333333335,{"$f":"SUMPRODUCT(Business_Portfolio!D60:AM60,Business_Portfolio!$D$8:$AM$8)","v":3.3962819254473557},1.7900414439137011E-2,null,31,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V60:$AM60,Business_Portfolio!$V$8:$AM$8)","v":3.0061187538894427},1.9776476514904651E-2,null,31,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D60:$U60,Business_Portfolio!$D$8:$U$8)","v":0.39016317155791258},1.0341678447385533E-2,null,31,0,0]
[3,null,2.666666666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D61:AM61,Business_Portfolio!$D$8:$AM$8)","v":3.3948677011861177},1.789296064085355E-2,null,32,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V61:$AM61,Business_Portfolio!$V$8:$AM$8)","v":3.0048145376716588},1.9767896414278889E-2,null,32,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D61:$U61,Business_Portfolio!$D$8:$U$8)","v":0.39005316351445835},1.033876257040133E-2,null,32,0,0]
[3,null,2.7500000000000004,{"$f":"SUMPRODUCT(Business_Portfolio!D62:AM62,Business_Portfolio!$D$8:$AM$8)","v":3.3934526899091311},1.7885502694531628E-2,null,33,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V62:$AM62,Business_Portfolio!$V$8:$AM$8)","v":3.0035093309094769},1.9759309797118145E-2,null,33,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D62:$U62,Business_Portfolio!$D$8:$U$8)","v":0.38994335899965427},1.0335852088154528E-2,null,33,0,0]
[3,null,2.8333333333333339,{"$f":"SUMPRODUCT(Business_Portfolio!D63:AM63,Business_Portfolio!$D$8:$AM$8)","v":3.3920368883348302},1.787804058287544E-2,null,34,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V63:$AM63,Business_Portfolio!$V$8:$AM$8)","v":3.002203129937187},1.9750716639306658E-2,null,34,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D63:$U63,Business_Portfolio!$D$8:$U$8)","v":0.38983375839764273},1.0332947010827221E-2,null,34,0,0]
[3,null,2.9166666666666674,{"$f":"SUMPRODUCT(Business_Portfolio!D64:AM64,Business_Portfolio!$D$8:$AM$8)","v":3.3906202931731646},1.7870574288544487E-2,null,35,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V64:$AM64,Business_Portfolio!$V$8:$AM$8)","v":3.0008959310800276},1.974211691666913E-2,null,35,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D64:$U64,Business_Portfolio!$D$8:$U$8)","v":0.38972436209313743},1.0330047348616643E-2,null,35,0,0]
[3,null,3.0000000000000009,{"$f":"SUMPRODUCT(Business_Portfolio!D65:AM65,Business_Portfolio!$D$8:$AM$8)","v":3.3892029011265485},1.7863103794158536E-2,null,36,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V65:$AM65,Business_Portfolio!$V$8:$AM$8)","v":2.9995877306546506},1.9733510604973765E-2,null,36,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D65:$U65,Business_Portfolio!$D$8:$U$8)","v":0.38961517047189798},1.0327153111747749E-2,null,36,0,0]
[4,null,3.0833333333333344,{"$f":"SUMPRODUCT(Business_Portfolio!D66:AM66,Business_Portfolio!$D$8:$AM$8)","v":3.5573310653608012},1.8749238657149333E-2,null,37,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V66:$AM66,Business_Portfolio!$V$8:$AM$8)","v":3.1348122297907492},2.0623117553450011E-2,null,37,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D66:$U66,Business_Portfolio!$D$8:$U$8)","v":0.42251883557005221},1.1199298790764162E-2,null,37,0,0]
[4,null,3.1666666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D67:AM67,Business_Portfolio!$D$8:$AM$8)","v":3.5560001038527962},1.8742223702820214E-2,null,38,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V67:$AM67,Business_Portfolio!$V$8:$AM$8)","v":3.1336352849112581},2.0615374737987885E-2,null,38,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D67:$U67,Business_Portfolio!$D$8:$U$8)","v":0.42236481894153838},1.1195216420710422E-2,null,38,0,0]
[4,null,3.2500000000000013,{"$f":"SUMPRODUCT(Business_Portfolio!D68:AM68,Business_Portfolio!$D$8:$AM$8)","v":3.554668391263279},1.8735204789847307E-2,null,39,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V68:$AM68,Business_Portfolio!$V$8:$AM$8)","v":3.1324574429051695},2.0607626020562288E-2,null,39,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D68:$U68,Business_Portfolio!$D$8:$U$8)","v":0.42221094835810902},1.1191137921732715E-2,null,39,0,0]
[4,null,3.3333333333333348,{"$f":"SUMPRODUCT(Business_Portfolio!D69:AM69,Business_Portfolio!$D$8:$AM$8)","v":3.5533359239045827},1.8728181898794424E-2,null,40,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V69:$AM69,Business_Portfolio!$V$8:$AM$8)","v":3.1312786997965478},2.0599871375016565E-2,null,40,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D69:$U69,Business_Portfolio!$D$8:$U$8)","v":0.42205722410803476},1.1187063301471952E-2,null,40,0,0]
[4,null,3.4166666666666683,{"$f":"SUMPRODUCT(Business_Portfolio!D70:AM70,Business_Portfolio!$D$8:$AM$8)","v":3.5520026980772657},1.8721155010163325E-2,null,41,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V70:$AM70,Business_Portfolio!$V$8:$AM$8)","v":3.1300990515974307},2.0592110775114948E-2,null,41,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D70:$U70,Business_Portfolio!$D$8:$U$8)","v":0.42190364647983464},1.1182992567575628E-2,null,41,0,0]
[4,null,3.5000000000000018,{"$f":"SUMPRODUCT(Business_Portfolio!D71:AM71,Business_Portfolio!$D$8:$AM$8)","v":3.546140693171111},1.8690258777292256E-2,null,42,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V71:$AM71,Business_Portfolio!$V$8:$AM$8)","v":3.1251576066855602},2.0559602289173445E-2,null,42,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D71:$U71,Business_Portfolio!$D$8:$U$8)","v":0.42098308648555088},1.1158592172698798E-2,null,42,0,0]
[4,null,3.5833333333333353,{"$f":"SUMPRODUCT(Business_Portfolio!D72:AM72,Business_Portfolio!$D$8:$AM$8)","v":3.5448249219058496},1.8683323884526492E-2,null,43,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V72:$AM72,Business_Portfolio!$V$8:$AM$8)","v":3.1239930231341679},2.0551940795686549E-2,null,43,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D72:$U72,Business_Portfolio!$D$8:$U$8)","v":0.42083189877168264},1.1154584785953971E-2,null,43,0,0]
[4,null,3.6666666666666687,{"$f":"SUMPRODUCT(Business_Portfolio!D73:AM73,Business_Portfolio!$D$8:$AM$8)","v":3.5435083934166074},1.8676385000742493E-2,null,44,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V73:$AM73,Business_Portfolio!$V$8:$AM$8)","v":3.1228275358244995},2.0544273356608085E-2,null,44,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D73:$U73,Business_Portfolio!$D$8:$U$8)","v":0.42068085759210738},1.1150581283252156E-2,null,44,0,0]
[4,null,3.7500000000000022,{"$f":"SUMPRODUCT(Business_Portfolio!D74:AM74,Business_Portfolio!$D$8:$AM$8)","v":3.5421911040114966},1.8669442106481835E-2,null,45,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V74:$AM74,Business_Portfolio!$V$8:$AM$8)","v":3.1216611407701316},2.0536599945712403E-2,null,45,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D74:$U74,Business_Portfolio!$D$8:$U$8)","v":0.42052996324136405},1.1146581672400409E-2,null,45,0,0]
[4,null,3.8333333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D75:AM75,Business_Portfolio!$D$8:$AM$8)","v":3.5408730499892642},1.866249518223672E-2,null,46,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V75:$AM75,Business_Portfolio!$V$8:$AM$8)","v":3.1204938339745589},2.0528920536707532E-2,null,46,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D75:$U75,Business_Portfolio!$D$8:$U$8)","v":0.42037921601470524},1.1142585961224709E-2,null,46,0,0]
[4,null,3.9166666666666692,{"$f":"SUMPRODUCT(Business_Portfolio!D76:AM76,Business_Portfolio!$D$8:$AM$8)","v":3.5395542276375775},1.8655544208440965E-2,null,47,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V76:$AM76,Business_Portfolio!$V$8:$AM$8)","v":3.1193256114295176},2.0521235103224143E-2,null,47,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D76:$U76,Business_Portfolio!$D$8:$U$8)","v":0.42022861620805946},1.1138594157568946E-2,null,47,0,0]
[4,null,4.0000000000000027,{"$f":"SUMPRODUCT(Business_Portfolio!D77:AM77,Business_Portfolio!$D$8:$AM$8)","v":3.5382346332333903},1.8648589165471907E-2,null,48,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V77:$AM77,Business_Portfolio!$V$8:$AM$8)","v":3.1181564691154295},2.0513543618818467E-2,null,48,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D77:$U77,Business_Portfolio!$D$8:$U$8)","v":0.42007816411796028},1.1134606269293048E-2,null,48,0,0]
[5,null,4.0833333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D78:AM78,Business_Portfolio!$D$8:$AM$8)","v":3.7037768447765669},1.9521094528348645E-2,null,49,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V78:$AM78,Business_Portfolio!$V$8:$AM$8)","v":3.2516785433030928},2.1391950754590189E-2,null,49,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D78:$U78,Business_Portfolio!$D$8:$U$8)","v":0.45209830147347441},1.1983333131568651E-2,null,49,0,0]
[5,null,4.1666666666666687,{"$f":"SUMPRODUCT(Business_Portfolio!D79:AM79,Business_Portfolio!$D$8:$AM$8)","v":3.7026000825613647},1.9514892295492001E-2,null,50,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$V79:$AM79,Business_Portfolio!$V$8:$AM$8)","v":3.2506851960021135},2.1385415780034195E-2,null,50,0,0,{"$f":"SUMPRODUCT(Business_Portfolio!$D79:$U79,Business_Portfolio!$D$8:$U$8)","v":0.45191488655925188},1.1978471529542581E-2,null,50,0,0]
[5,null,4.2500000000000018,{"$f":"SUMPRODUCT(Business_Portfolio!D80:AM80,Business_Portfolio!$D$8:$AM$8)","v":3.701422736387213},1.9508686984826318E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V80:$AM80,Business_Portfolio!$V$8:$AM$8)","v":3.2496911810213205},2.1378876412985678E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D80:$U80,Business_Portfolio!$D$8:$U$8)","v":0.45173155536589266},1.1973612146624592E-2]
[5,null,4.3333333333333348,{"$f":"SUMPRODUCT(Business_Portfolio!D81:AM81,Business_Portfolio!$D$8:$AM$8)","v":3.7002448024912962},1.9502478576519329E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V81:$AM81,Business_Portfolio!$V$8:$AM$8)","v":3.2486964944285699},2.1372332627576079E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D81:$U81,Business_Portfolio!$D$8:$U$8)","v":0.45154830806272656},1.1968754987302949E-2]
[5,null,4.4166666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D82:AM82,Business_Portfolio!$D$8:$AM$8)","v":3.6990662770994982},1.9496267050679215E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V82:$AM82,Business_Portfolio!$V$8:$AM$8)","v":3.247701132279754},2.1365784397858138E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D82:$U82,Business_Portfolio!$D$8:$U$8)","v":0.4513651448197436},1.1963900056083412E-2]
[5,null,4.5000000000000009,{"$f":"SUMPRODUCT(Business_Portfolio!D83:AM83,Business_Portfolio!$D$8:$AM$8)","v":3.693417549528037},1.9466494915502418E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V83:$AM83,Business_Portfolio!$V$8:$AM$8)","v":3.2429815402275062},2.1334735424406757E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D83:$U83,Business_Portfolio!$D$8:$U$8)","v":0.45043600930053024},1.193927235804779E-2]
[5,null,4.5833333333333339,{"$f":"SUMPRODUCT(Business_Portfolio!D84:AM84,Business_Portfolio!$D$8:$AM$8)","v":3.6922573617202419},1.9460380039575551E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V84:$AM84,Business_Portfolio!$V$8:$AM$8)","v":3.2420028857413072},2.1328297110072874E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D84:$U84,Business_Portfolio!$D$8:$U$8)","v":0.45025447597893403},1.19344606295806E-2]
[5,null,4.666666666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D85:AM85,Business_Portfolio!$D$8:$AM$8)","v":3.6910965883340352},1.9454262077304125E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V85:$AM85,Business_Portfolio!$V$8:$AM$8)","v":3.2410235611925531},2.1321854387571029E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D85:$U85,Business_Portfolio!$D$8:$U$8)","v":0.45007302714148278},1.1929651140453065E-2]
[5,null,4.75,{"$f":"SUMPRODUCT(Business_Portfolio!D86:AM86,Business_Portfolio!$D$8:$AM$8)","v":3.6899352256084268},1.944814100886549E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V86:$AM86,Business_Portfolio!$V$8:$AM$8)","v":3.2400435626465534},2.1315407231015909E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D86:$U86,Business_Portfolio!$D$8:$U$8)","v":0.4498916629618735},1.19248438952692E-2]
[5,null,4.833333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D87:AM87,Business_Portfolio!$D$8:$AM$8)","v":3.688773269769547},1.9442016814369127E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V87:$AM87,Business_Portfolio!$V$8:$AM$8)","v":3.239062886155808},2.1308955614437936E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D87:$U87,Business_Portfolio!$D$8:$U$8)","v":0.44971038361373933},1.1920038898631333E-2]
[5,null,4.9166666666666661,{"$f":"SUMPRODUCT(Business_Portfolio!D88:AM88,Business_Portfolio!$D$8:$AM$8)","v":3.6876107170326806},1.9435889473867346E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V88:$AM88,Business_Portfolio!$V$8:$AM$8)","v":3.2380815277613126},2.1302499511791848E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D88:$U88,Business_Portfolio!$D$8:$U$8)","v":0.44952918927136781},1.1915236155159136E-2]
[5,null,4.9999999999999991,{"$f":"SUMPRODUCT(Business_Portfolio!D89:AM89,Business_Portfolio!$D$8:$AM$8)","v":3.6864475636003506},1.9429758967345195E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V89:$AM89,Business_Portfolio!$V$8:$AM$8)","v":3.2370994834908169},2.1296038896945237E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D89:$U89,Business_Portfolio!$D$8:$U$8)","v":0.44934808010953303},1.1910435669485174E-2]
[6,null,5.0833333333333321,{"$f":"SUMPRODUCT(Business_Portfolio!D90:AM90,Business_Portfolio!$D$8:$AM$8)","v":3.8498234420543458},2.0290846473589065E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V90:$AM90,Business_Portfolio!$V$8:$AM$8)","v":3.3692525363726573},2.2165439596205431E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D90:$U90,Business_Portfolio!$D$8:$U$8)","v":0.48057090568168775},1.2738028958202592E-2]
[6,null,5.1666666666666652,{"$f":"SUMPRODUCT(Business_Portfolio!D91:AM91,Business_Portfolio!$D$8:$AM$8)","v":3.848859131341408},2.0285763985801362E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V91:$AM91,Business_Portfolio!$V$8:$AM$8)","v":3.3684910938007837},2.2160430262784848E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D91:$U91,Business_Portfolio!$D$8:$U$8)","v":0.4803680375406244},1.2732651728276664E-2]
[6,null,5.2499999999999982,{"$f":"SUMPRODUCT(Business_Portfolio!D92:AM92,Business_Portfolio!$D$8:$AM$8)","v":3.8478945813974978},2.0280680237124944E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V92:$AM92,Business_Portfolio!$V$8:$AM$8)","v":3.3677293901182095},2.2155419211584607E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D92:$U92,Business_Portfolio!$D$8:$U$8)","v":0.48016519127928931},1.2727275078295566E-2]
[6,null,5.3333333333333313,{"$f":"SUMPRODUCT(Business_Portfolio!D93:AM93,Business_Portfolio!$D$8:$AM$8)","v":3.8469297888834362},2.0275595209960359E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V93:$AM93,Business_Portfolio!$V$8:$AM$8)","v":3.3669674219632797},2.2150406420489252E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D93:$U93,Business_Portfolio!$D$8:$U$8)","v":0.47996236692015665},1.2721899008855E-2]
[6,null,5.4166666666666643,{"$f":"SUMPRODUCT(Business_Portfolio!D94:AM94,Business_Portfolio!$D$8:$AM$8)","v":3.8459647504497769},{"$f":"D94/D$10","v":2.0270508886654052E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V94:$AM94,Business_Portfolio!$V$8:$AM$8)","v":3.3662051859637416},{"$f":"J94/J$10","v":2.2145391867313607E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D94:$U94,Business_Portfolio!$D$8:$U$8)","v":0.47975956448603635},{"$f":"P94/P$10","v":1.2716523520559565E-2}]
[{"$f":"ROUNDUP(C95-0.0001,0)","v":6},null,5.4999999999999973,{"$f":"SUMPRODUCT(Business_Portfolio!D95:AM95,Business_Portfolio!$D$8:$AM$8)","v":3.8405622317030437},2.024203441760096E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V95:$AM95,Business_Portfolio!$V$8:$AM$8)","v":3.3617505386774642},2.2116085896840797E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D95:$U95,Business_Portfolio!$D$8:$U$8)","v":0.47881169302557902},1.269139920702079E-2]
[6,null,5.5833333333333304,{"$f":"SUMPRODUCT(Business_Portfolio!D96:AM96,Business_Portfolio!$D$8:$AM$8)","v":3.8396164210370167},2.0237049436002116E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V96:$AM96,Business_Portfolio!$V$8:$AM$8)","v":3.3610055274162787},2.2111184660756521E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D96:$U96,Business_Portfolio!$D$8:$U$8)","v":0.47861089362073772},1.2686076811088331E-2]
[6,null,5.6666666666666634,{"$f":"SUMPRODUCT(Business_Portfolio!D97:AM97,Business_Portfolio!$D$8:$AM$8)","v":3.8386703769120647},2.0232063223936659E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V97:$AM97,Business_Portfolio!$V$8:$AM$8)","v":3.3602602606652585},2.2106281743870814E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D97:$U97,Business_Portfolio!$D$8:$U$8)","v":0.47841011624680641},1.2680754999107931E-2]
[6,null,5.7499999999999964,{"$f":"SUMPRODUCT(Business_Portfolio!D98:AM98,Business_Portfolio!$D$8:$AM$8)","v":3.8377240960052927},2.0227075763890972E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V98:$AM98,Business_Portfolio!$V$8:$AM$8)","v":3.3595147350757695},2.2101377124153873E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D98:$U98,Business_Portfolio!$D$8:$U$8)","v":0.47820936092952349},1.2675433771761811E-2]
[6,null,5.8333333333333295,{"$f":"SUMPRODUCT(Business_Portfolio!D99:AM99,Business_Portfolio!$D$8:$AM$8)","v":3.8367775749818298},2.022208703828831E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V99:$AM99,Business_Portfolio!$V$8:$AM$8)","v":3.358768947286987},2.2096470779495708E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D99:$U99,Business_Portfolio!$D$8:$U$8)","v":0.47800862769484298},1.267011312973791E-2]
[6,null,5.9166666666666625,{"$f":"SUMPRODUCT(Business_Portfolio!D100:AM100,Business_Portfolio!$D$8:$AM$8)","v":3.8358308104953522},2.0217097029491565E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V100:$AM100,Business_Portfolio!$V$8:$AM$8)","v":3.3580228939263841},2.2091562687709333E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D100:$U100,Business_Portfolio!$D$8:$U$8)","v":0.47780791656896809},1.2664793073730772E-2]
[6,null,5.9999999999999956,{"$f":"SUMPRODUCT(Business_Portfolio!D101:AM101,Business_Portfolio!$D$8:$AM$8)","v":3.834883799187613},2.0212105719800793E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V101:$AM101,Business_Portfolio!$V$8:$AM$8)","v":3.3572765716095185},2.2086652826529385E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D101:$U101,Business_Portfolio!$D$8:$U$8)","v":0.47760722757809509},1.2659473604434755E-2]
[7,null,6.0833333333333286,{"$f":"SUMPRODUCT(Business_Portfolio!D102:AM102,Business_Portfolio!$D$8:$AM$8)","v":3.9965095617357766},2.1063969080134928E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V102:$AM102,Business_Portfolio!$V$8:$AM$8)","v":3.4883935516234099},2.2949237470797003E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D102:$U102,Business_Portfolio!$D$8:$U$8)","v":0.50811601011236662},1.346814044382612E-2]
[7,null,6.1666666666666616,{"$f":"SUMPRODUCT(Business_Portfolio!D103:AM103,Business_Portfolio!$D$8:$AM$8)","v":3.9958175587954106},2.106032181536199E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V103:$AM103,Business_Portfolio!$V$8:$AM$8)","v":3.4879131850987957},2.2946077263875608E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D103:$U103,Business_Portfolio!$D$8:$U$8)","v":0.50790437369661534},1.3462530801709675E-2]
[7,null,6.2499999999999947,{"$f":"SUMPRODUCT(Business_Portfolio!D104:AM104,Business_Portfolio!$D$8:$AM$8)","v":3.9951258759621395},2.1056676237742766E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V104:$AM104,Business_Portfolio!$V$8:$AM$8)","v":3.4874331735479789},2.2942919392234865E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D104:$U104,Business_Portfolio!$D$8:$U$8)","v":0.50769270241416065},1.345692023541519E-2]
[7,null,6.3333333333333277,{"$f":"SUMPRODUCT(Business_Portfolio!D105:AM105,Business_Portfolio!$D$8:$AM$8)","v":3.9944345110098314},2.1053032335544224E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V105:$AM105,Business_Portfolio!$V$8:$AM$8)","v":3.4869535148874813},2.2939763842168111E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D105:$U105,Business_Portfolio!$D$8:$U$8)","v":0.50748099612235043},1.3451308741161523E-2]
[7,null,6.4166666666666607,{"$f":"SUMPRODUCT(Business_Portfolio!D106:AM106,Business_Portfolio!$D$8:$AM$8)","v":3.9937434617026084},2.1049390096981962E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V106:$AM106,Business_Portfolio!$V$8:$AM$8)","v":3.4864742070240524},2.2936610599904397E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D106:$U106,Business_Portfolio!$D$8:$U$8)","v":0.50726925467855599},1.3445696315168154E-2]
[7,null,6.4999999999999938,{"$f":"SUMPRODUCT(Business_Portfolio!D107:AM107,Business_Portfolio!$D$8:$AM$8)","v":5.6460056134582599},2.9757788848251913E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V107:$AM107,Business_Portfolio!$V$8:$AM$8)","v":4.8744324371139207},3.2067628230371036E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D107:$U107,Business_Portfolio!$D$8:$U$8)","v":0.77157317634433942},2.0451345155206843E-2]
[7,null,6.5833333333333268,{"$f":"SUMPRODUCT(Business_Portfolio!D108:AM108,Business_Portfolio!$D$8:$AM$8)","v":5.6388553452006338},2.9720102705589991E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V108:$AM108,Business_Portfolio!$V$8:$AM$8)","v":4.8680652985717145},3.2025740475376603E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D108:$U108,Business_Portfolio!$D$8:$U$8)","v":0.77079004662891881},2.0430587492029324E-2]
[7,null,6.6666666666666599,{"$f":"SUMPRODUCT(Business_Portfolio!D109:AM109,Business_Portfolio!$D$8:$AM$8)","v":5.6316958213769954},2.9682367780621086E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V109:$AM109,Business_Portfolio!$V$8:$AM$8)","v":4.8616891146693648},3.1983793213301089E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D109:$U109,Business_Portfolio!$D$8:$U$8)","v":0.77000670670763072},2.0409824257127847E-2]
[7,null,6.7499999999999929,{"$f":"SUMPRODUCT(Business_Portfolio!D110:AM110,Business_Portfolio!$D$8:$AM$8)","v":5.6245270071553781},2.9644583889760132E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V110:$AM110,Business_Portfolio!$V$8:$AM$8)","v":4.8553038515960312},3.1941786221711718E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D110:$U110,Business_Portfolio!$D$8:$U$8)","v":0.76922315555934773},2.0389055423436379E-2]
[7,null,6.8333333333333259,{"$f":"SUMPRODUCT(Business_Portfolio!D111:AM111,Business_Portfolio!$D$8:$AM$8)","v":5.6173488676117271},2.960675084893671E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V111:$AM111,Business_Portfolio!$V$8:$AM$8)","v":4.848909475449787},3.1899719277576517E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D111:$U111,Business_Portfolio!$D$8:$U$8)","v":0.7684393921619409},2.0368280963862333E-2]
[7,null,6.916666666666659,{"$f":"SUMPRODUCT(Business_Portfolio!D112:AM112,Business_Portfolio!$D$8:$AM$8)","v":5.610161367725051},2.9568868473569473E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V112:$AM112,Business_Portfolio!$V$8:$AM$8)","v":4.8425059522330844},3.185759215723441E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D112:$U112,Business_Portfolio!$D$8:$U$8)","v":0.76765541549196603},2.0347500851278257E-2]
[7,null,6.999999999999992,{"$f":"SUMPRODUCT(Business_Portfolio!D113:AM113,Business_Portfolio!$D$8:$AM$8)","v":5.6029644723803278},2.9530936578581492E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V113:$AM113,Business_Portfolio!$V$8:$AM$8)","v":4.8360932478553167},3.181540463641213E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D113:$U113,Business_Portfolio!$D$8:$U$8)","v":0.76687122452501022},2.0326715058531036E-2]
[8,null,7.083333333333325,{"$f":"SUMPRODUCT(Business_Portfolio!D114:AM114,Business_Portfolio!$D$8:$AM$8)","v":5.7535428204832328},3.0324573530922428E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V114:$AM114,Business_Portfolio!$V$8:$AM$8)","v":4.9579226266790641},3.2616888558501346E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D114:$U114,Business_Portfolio!$D$8:$U$8)","v":0.79562019380417004},2.1088736227242767E-2]
[8,null,7.1666666666666581,{"$f":"SUMPRODUCT(Business_Portfolio!D115:AM115,Business_Portfolio!$D$8:$AM$8)","v":5.7461441095410253},3.0285577948374186E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V115:$AM115,Business_Portfolio!$V$8:$AM$8)","v":4.9513942839538743},3.2573940282948723E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D115:$U115,Business_Portfolio!$D$8:$U$8)","v":0.79474982558714991},2.1065666217340743E-2]
[8,null,7.2499999999999911,{"$f":"SUMPRODUCT(Business_Portfolio!D116:AM116,Business_Portfolio!$D$8:$AM$8)","v":5.738734786008707},3.024652643119936E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V116:$AM116,Business_Portfolio!$V$8:$AM$8)","v":4.9448557431882501},3.2530924917129986E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D116:$U116,Business_Portfolio!$D$8:$U$8)","v":0.79387904282045729},2.1042585219370837E-2]
[8,null,7.3333333333333242,{"$f":"SUMPRODUCT(Business_Portfolio!D117:AM117,Business_Portfolio!$D$8:$AM$8)","v":5.7313148088298966},3.0207418763006547E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V117:$AM117,Business_Portfolio!$V$8:$AM$8)","v":4.9383069648865483},3.2487842201213535E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D117:$U117,Business_Portfolio!$D$8:$U$8)","v":0.793007843943348},2.1019493191963914E-2]
[8,null,7.4166666666666572,{"$f":"SUMPRODUCT(Business_Portfolio!D118:AM118,Business_Portfolio!$D$8:$AM$8)","v":5.7238841368286719},3.0168254726774282E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V118:$AM118,Business_Portfolio!$V$8:$AM$8)","v":4.9317479094358605},3.2444691874596317E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D118:$U118,Business_Portfolio!$D$8:$U$8)","v":0.79213622739281098},2.0996390093690746E-2]
[8,null,7.4999999999999902,{"$f":"SUMPRODUCT(Business_Portfolio!D119:AM119,Business_Portfolio!$D$8:$AM$8)","v":5.6986451768968536},3.0035230480639941E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V119:$AM119,Business_Portfolio!$V$8:$AM$8)","v":4.910347444245069},3.2303903758123496E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D119:$U119,Business_Portfolio!$D$8:$U$8)","v":0.78829773265178416},2.0894646820036361E-2]
[8,null,7.5833333333333233,{"$f":"SUMPRODUCT(Business_Portfolio!D120:AM120,Business_Portfolio!$D$8:$AM$8)","v":5.6912693427352021},2.9996355472255435E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V120:$AM120,Business_Portfolio!$V$8:$AM$8)","v":4.9038363804417218},3.2261069156121383E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D120:$U120,Business_Portfolio!$D$8:$U$8)","v":0.78743296229348037},2.0871725187170044E-2]
[8,null,7.6666666666666563,{"$f":"SUMPRODUCT(Business_Portfolio!D121:AM121,Business_Portfolio!$D$8:$AM$8)","v":5.6838827455009611},2.9957423736112689E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V121:$AM121,Business_Portfolio!$V$8:$AM$8)","v":4.8973149804207727},3.2218166554821376E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D121:$U121,Business_Portfolio!$D$8:$U$8)","v":0.78656776508018866},2.0848792240070732E-2]
[8,null,7.7499999999999893,{"$f":"SUMPRODUCT(Business_Portfolio!D122:AM122,Business_Portfolio!$D$8:$AM$8)","v":5.6764853439191389},2.9918435054668083E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V122:$AM122,Business_Portfolio!$V$8:$AM$8)","v":4.8907832044644852},3.2175195692930765E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D122:$U122,Business_Portfolio!$D$8:$U$8)","v":0.78570213945465317},2.0825847937461752E-2]
[8,null,7.8333333333333224,{"$f":"SUMPRODUCT(Business_Portfolio!D123:AM123,Business_Portfolio!$D$8:$AM$8)","v":5.6690770965960038},2.9879389209752166E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V123:$AM123,Business_Portfolio!$V$8:$AM$8)","v":4.884241012738598},3.2132156308390281E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D123:$U123,Business_Portfolio!$D$8:$U$8)","v":0.78483608385740544},2.0802892238007773E-2]
[8,null,7.9166666666666554,{"$f":"SUMPRODUCT(Business_Portfolio!D124:AM124,Business_Portfolio!$D$8:$AM$8)","v":5.6616579620164584},2.9840285982555826E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V124:$AM124,Business_Portfolio!$V$8:$AM$8)","v":4.8776883652899263},3.2089048138358264E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D124:$U124,Business_Portfolio!$D$8:$U$8)","v":0.78396959672653277},2.0779925100308686E-2]
[8,null,7.9999999999999885,{"$f":"SUMPRODUCT(Business_Portfolio!D125:AM125,Business_Portfolio!$D$8:$AM$8)","v":5.6542278985456988},2.9801125153639016E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V125:$AM125,Business_Portfolio!$V$8:$AM$8)","v":4.8711252220477936},3.2045870919220114E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D125:$U125,Business_Portfolio!$D$8:$U$8)","v":0.78310267649790566},2.0756946482905624E-2]
[9,null,8.0833333333333215,{"$f":"SUMPRODUCT(Business_Portfolio!D126:AM126,Business_Portfolio!$D$8:$AM$8)","v":5.7978805194134706},3.0558259427308783E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V126:$AM126,Business_Portfolio!$V$8:$AM$8)","v":4.9876013473901644},3.2812137173472422E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D126:$U126,Business_Portfolio!$D$8:$U$8)","v":0.81027917202330646},2.1477287608205272E-2]
[9,null,8.1666666666666554,{"$f":"SUMPRODUCT(Business_Portfolio!D127:AM127,Business_Portfolio!$D$8:$AM$8)","v":5.7902822693816418},3.0518212155743126E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V127:$AM127,Business_Portfolio!$V$8:$AM$8)","v":4.9809475539066579},3.2768363589880181E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D127:$U127,Business_Portfolio!$D$8:$U$8)","v":0.80933471547498359},2.1452253810445011E-2]
[9,null,8.2499999999999893,{"$f":"SUMPRODUCT(Business_Portfolio!D128:AM128,Business_Portfolio!$D$8:$AM$8)","v":5.7826718621202859},3.0478100808387608E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V128:$AM128,Business_Portfolio!$V$8:$AM$8)","v":4.9742822565597171},3.2724514325350597E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D128:$U128,Business_Portfolio!$D$8:$U$8)","v":0.80838960556056816},2.1427202694540622E-2]
[9,null,8.3333333333333233,{"$f":"SUMPRODUCT(Business_Portfolio!D129:AM129,Business_Portfolio!$D$8:$AM$8)","v":5.7750492495443266},3.0437925131805436E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V129:$AM129,Business_Portfolio!$V$8:$AM$8)","v":4.9676054094805941},3.2680589078125072E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D129:$U129,Business_Portfolio!$D$8:$U$8)","v":0.80744384006373315},2.1402134201746071E-2]
[9,null,8.4166666666666572,{"$f":"SUMPRODUCT(Business_Portfolio!D130:AM130,Business_Portfolio!$D$8:$AM$8)","v":5.7674143834207321},3.0397684871780007E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V130:$AM130,Business_Portfolio!$V$8:$AM$8)","v":4.9609169666566162},3.2636587545498148E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D130:$U130,Business_Portfolio!$D$8:$U$8)","v":0.80649741676411613},2.1377048273208347E-2]
[9,null,8.4999999999999911,{"$f":"SUMPRODUCT(Business_Portfolio!D131:AM131,Business_Portfolio!$D$8:$AM$8)","v":5.7422700579458219},3.0265159405204037E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V131:$AM131,Business_Portfolio!$V$8:$AM$8)","v":4.9396397113651638},3.2496609995034245E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D131:$U131,Business_Portfolio!$D$8:$U$8)","v":0.80263034658065835},2.1274547577893859E-2]
[9,null,8.583333333333325,{"$f":"SUMPRODUCT(Business_Portfolio!D132:AM132,Business_Portfolio!$D$8:$AM$8)","v":5.7346904477842902},3.0225210376779183E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V132:$AM132,Business_Portfolio!$V$8:$AM$8)","v":4.9329994686515741},3.245292555844681E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D132:$U132,Business_Portfolio!$D$8:$U$8)","v":0.80169097913271548},2.1249648672003341E-2]
[9,null,8.666666666666659,{"$f":"SUMPRODUCT(Business_Portfolio!D133:AM133,Business_Portfolio!$D$8:$AM$8)","v":5.7270985124834306},3.018519638758051E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V133:$AM133,Business_Portfolio!$V$8:$AM$8)","v":4.9263475680334734},3.2409164427525707E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D133:$U133,Business_Portfolio!$D$8:$U$8)","v":0.8007509444499582},2.1224732080363878E-2]
[9,null,8.7499999999999929,{"$f":"SUMPRODUCT(Business_Portfolio!D134:AM134,Business_Portfolio!$D$8:$AM$8)","v":5.7194942036630243},3.0145117182615647E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V134:$AM134,Business_Portfolio!$V$8:$AM$8)","v":4.9196839633481702},3.2365326298578537E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D134:$U134,Business_Portfolio!$D$8:$U$8)","v":0.79981024031485481},2.1199797744197502E-2]
[9,null,8.8333333333333268,{"$f":"SUMPRODUCT(Business_Portfolio!D135:AM135,Business_Portfolio!$D$8:$AM$8)","v":5.7118774727933763},3.0104972506104406E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V135:$AM135,Business_Portfolio!$V$8:$AM$8)","v":4.9130086082876714},3.2321410866957015E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D135:$U135,Business_Portfolio!$D$8:$U$8)","v":0.79886886450570649},2.1174845604615782E-2]
[9,null,8.9166666666666607,{"$f":"SUMPRODUCT(Business_Portfolio!D136:AM136,Business_Portfolio!$D$8:$AM$8)","v":5.704248271195187},3.0064762101478078E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V136:$AM136,Business_Portfolio!$V$8:$AM$8)","v":4.9063214563980404},3.2277417827052728E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D136:$U136,Business_Portfolio!$D$8:$U$8)","v":0.79792681479714633},2.114987560263307E-2]
[9,null,8.9999999999999947,{"$f":"SUMPRODUCT(Business_Portfolio!D137:AM137,Business_Portfolio!$D$8:$AM$8)","v":5.6966065500391654},3.0024485711377429E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V137:$AM137,Business_Portfolio!$V$8:$AM$8)","v":4.8996224610794847},3.2233346872297709E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D137:$U137,Business_Portfolio!$D$8:$U$8)","v":0.79698408895967998},2.1124887679154311E-2]
[10,null,9.0833333333333286,{"$f":"SUMPRODUCT(Business_Portfolio!D138:AM138,Business_Portfolio!$D$8:$AM$8)","v":5.8336384827037762},3.0746725042486357E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V138:$AM138,Business_Portfolio!$V$8:$AM$8)","v":5.0109780995638316},3.2965926770027486E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D138:$U138,Business_Portfolio!$D$8:$U$8)","v":0.82266038313994383},2.1805464415991072E-2]
[10,null,9.1666666666666625,{"$f":"SUMPRODUCT(Business_Portfolio!D139:AM139,Business_Portfolio!$D$8:$AM$8)","v":5.8258583968228628},3.0705719388451295E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V139:$AM139,Business_Portfolio!$V$8:$AM$8)","v":5.0042106691321031},3.2921405598391747E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D139:$U139,Business_Portfolio!$D$8:$U$8)","v":0.82164772769076},2.1778622935818465E-2]
[10,null,9.2499999999999964,{"$f":"SUMPRODUCT(Business_Portfolio!D140:AM140,Business_Portfolio!$D$8:$AM$8)","v":5.8180645562318789},3.0664641238959098E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V140:$AM140,Business_Portfolio!$V$8:$AM$8)","v":4.9974303979568964},3.2876799950831197E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D140:$U140,Business_Portfolio!$D$8:$U$8)","v":0.82063415827498398},2.175175723001593E-2]
[10,null,9.3333333333333304,{"$f":"SUMPRODUCT(Business_Portfolio!D141:AM141,Business_Portfolio!$D$8:$AM$8)","v":5.8102569051350708},3.0623490299933141E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V141:$AM141,Business_Portfolio!$V$8:$AM$8)","v":4.9906372332474387},3.2832109480049013E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D141:$U141,Business_Portfolio!$D$8:$U$8)","v":0.81961967188763185},2.1724867218933248E-2]
[10,null,9.4166666666666643,{"$f":"SUMPRODUCT(Business_Portfolio!D142:AM142,Business_Portfolio!$D$8:$AM$8)","v":5.8024353875549943},3.0582266276339184E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V142:$AM142,Business_Portfolio!$V$8:$AM$8)","v":4.9838311220375351},3.2787333837594322E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D142:$U142,Business_Portfolio!$D$8:$U$8)","v":0.81860426551745946},2.1697952822754288E-2]
[10,null,9.4999999999999982,{"$f":"SUMPRODUCT(Business_Portfolio!D143:AM143,Business_Portfolio!$D$8:$AM$8)","v":10.191502440235652},5.3715245507383644E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V143:$AM143,Business_Portfolio!$V$8:$AM$8)","v":8.667744951675159},5.702284856584592E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D143:$U143,Business_Portfolio!$D$8:$U$8)","v":1.5237574885604925},4.0388768410832276E-2]
[10,null,9.5833333333333321,{"$f":"SUMPRODUCT(Business_Portfolio!D144:AM144,Business_Portfolio!$D$8:$AM$8)","v":10.164136753124367},5.3571012151185093E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V144:$AM144,Business_Portfolio!$V$8:$AM$8)","v":8.6433560670793295},5.6862400412289085E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D144:$U144,Business_Portfolio!$D$8:$U$8)","v":1.520780686045037},4.0309865180952108E-2]
[10,null,9.6666666666666661,{"$f":"SUMPRODUCT(Business_Portfolio!D145:AM145,Business_Portfolio!$D$8:$AM$8)","v":10.136743971002739},5.3426635988256997E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V145:$AM145,Business_Portfolio!$V$8:$AM$8)","v":8.6189397712982707},5.6701771927645778E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D145:$U145,Business_Portfolio!$D$8:$U$8)","v":1.5178041997044676},4.0230970331614345E-2]
[10,null,9.75,{"$f":"SUMPRODUCT(Business_Portfolio!D146:AM146,Business_Portfolio!$D$8:$AM$8)","v":10.109323903589138},5.3282116015702631E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V146:$AM146,Business_Portfolio!$V$8:$AM$8)","v":8.5944958837127157},5.6540961923668649E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D146:$U146,Business_Portfolio!$D$8:$U$8)","v":1.5148280198764235},4.0152083606708126E-2]
[10,null,9.8333333333333339,{"$f":"SUMPRODUCT(Business_Portfolio!D147:AM147,Business_Portfolio!$D$8:$AM$8)","v":10.081876360113545},5.3137451228051177E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V147:$AM147,Business_Portfolio!$V$8:$AM$8)","v":8.5700242232177075},5.6379969208915089E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D147:$U147,Business_Portfolio!$D$8:$U$8)","v":1.511852136895836},4.0073204750050807E-2]
[10,null,9.9166666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D148:AM148,Business_Portfolio!$D$8:$AM$8)","v":10.05440114931476},5.2992640617242966E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V148:$AM148,Business_Portfolio!$V$8:$AM$8)","v":8.5455246082201413},5.6218792588731109E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D148:$U148,Business_Portfolio!$D$8:$U$8)","v":1.5088765410946177},3.9994333505379717E-2]
[10,null,10.000000000000002,{"$f":"SUMPRODUCT(Business_Portfolio!D149:AM149,Business_Portfolio!$D$8:$AM$8)","v":10.02689807943999},5.2847683172627384E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V149:$AM149,Business_Portfolio!$V$8:$AM$8)","v":8.5209968566382788},5.6057430865248122E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D149:$U149,Business_Portfolio!$D$8:$U$8)","v":1.5059012228017101},3.991546961635347E-2]
[11,null,10.083333333333336,{"$f":"SUMPRODUCT(Business_Portfolio!D150:AM150,Business_Portfolio!$D$8:$AM$8)","v":10.129651137859444},5.3389252562616944E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V150:$AM150,Business_Portfolio!$V$8:$AM$8)","v":8.6029012779653158},5.6596258834950008E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D150:$U150,Business_Portfolio!$D$8:$U$8)","v":1.5267498598941245},4.0468084308342617E-2]
[11,null,10.16666666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D151:AM151,Business_Portfolio!$D$8:$AM$8)","v":10.100733912376574},5.3236841681560551E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V151:$AM151,Business_Portfolio!$V$8:$AM$8)","v":8.5772396209195936},5.6427437441170521E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D151:$U151,Business_Portfolio!$D$8:$U$8)","v":1.5234942914569807},4.0381792099352304E-2]
[11,null,10.250000000000004,{"$f":"SUMPRODUCT(Business_Portfolio!D152:AM152,Business_Portfolio!$D$8:$AM$8)","v":10.071782439117944},5.3084250294470441E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V152:$AM152,Business_Portfolio!$V$8:$AM$8)","v":8.5515440660526725},5.6258393042406964E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D152:$U152,Business_Portfolio!$D$8:$U$8)","v":1.520238373065272},4.0295490614454255E-2]
[11,null,10.333333333333337,{"$f":"SUMPRODUCT(Business_Portfolio!D153:AM153,Business_Portfolio!$D$8:$AM$8)","v":10.042796493018535},5.2931477215120863E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V153:$AM153,Business_Portfolio!$V$8:$AM$8)","v":8.5258144004205718},5.6089124237756041E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D153:$U153,Business_Portfolio!$D$8:$U$8)","v":1.5169820925979631},4.020917953236789E-2]
[11,null,10.416666666666671,{"$f":"SUMPRODUCT(Business_Portfolio!D154:AM154,Business_Portfolio!$D$8:$AM$8)","v":10.013775848374051},5.2778521253916681E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V154:$AM154,Business_Portfolio!$V$8:$AM$8)","v":8.5000504104492371},5.5919629622169377E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D154:$U154,Business_Portfolio!$D$8:$U$8)","v":1.5137254379248157},4.0122858531568696E-2]
[11,null,10.500000000000005,{"$f":"SUMPRODUCT(Business_Portfolio!D155:AM155,Business_Portfolio!$D$8:$AM$8)","v":9.8900333460703216},5.2126325080690906E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V155:$AM155,Business_Portfolio!$V$8:$AM$8)","v":8.3953329214408079},5.5230720390158659E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D155:$U155,Business_Portfolio!$D$8:$U$8)","v":1.4947004246295144},3.9618580874680627E-2]
[11,null,10.583333333333339,{"$f":"SUMPRODUCT(Business_Portfolio!D156:AM156,Business_Portfolio!$D$8:$AM$8)","v":9.8613583597090138},5.1975190943074699E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V156:$AM156,Business_Portfolio!$V$8:$AM$8)","v":8.3698727981736845},5.5063224834899116E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D156:$U156,Business_Portfolio!$D$8:$U$8)","v":1.491485561535328},3.9533367602911061E-2]
[11,null,10.666666666666673,{"$f":"SUMPRODUCT(Business_Portfolio!D157:AM157,Business_Portfolio!$D$8:$AM$8)","v":9.8326473886806003},5.1823867144980121E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V157:$AM157,Business_Portfolio!$V$8:$AM$8)","v":8.3443772369948839},5.4895496142799212E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D157:$U157,Business_Portfolio!$D$8:$U$8)","v":1.4882701516857155},3.9448139838823351E-2]
[11,null,10.750000000000007,{"$f":"SUMPRODUCT(Business_Portfolio!D158:AM158,Business_Portfolio!$D$8:$AM$8)","v":9.8039002082659472},{"$f":"D158/D$10","v":5.1672352502004436E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V158:$AM158,Business_Portfolio!$V$8:$AM$8)","v":8.3188460250466711},{"$f":"J158/J$10","v":5.4727532913523058E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D158:$U158,Business_Portfolio!$D$8:$U$8)","v":1.4850541832192745},{"$f":"P158/P$10","v":3.9362897268018775E-2}]
[{"$f":"ROUNDUP(C159-0.0001,0)","v":11},null,10.833333333333341,{"$f":"SUMPRODUCT(Business_Portfolio!D159:AM159,Business_Portfolio!$D$8:$AM$8)","v":9.7751165930926298},5.152064582630167E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V159:$AM159,Business_Portfolio!$V$8:$AM$8)","v":8.293278948828311},5.4559333742504622E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D159:$U159,Business_Portfolio!$D$8:$U$8)","v":1.4818376442643182},3.927763957582598E-2]
[11,null,10.916666666666675,{"$f":"SUMPRODUCT(Business_Portfolio!D160:AM160,Business_Portfolio!$D$8:$AM$8)","v":9.7462963171314509},5.1368745926564263E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V160:$AM160,Business_Portfolio!$V$8:$AM$8)","v":8.2676757941931527},5.4390897220928568E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D160:$U160,Business_Portfolio!$D$8:$U$8)","v":1.4786205229382969},3.9192366447285708E-2]
[11,null,11.000000000000009,{"$f":"SUMPRODUCT(Business_Portfolio!D161:AM161,Business_Portfolio!$D$8:$AM$8)","v":9.7174391536935936},5.1216651608008097E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V161:$AM161,Business_Portfolio!$V$8:$AM$8)","v":8.2420363463452482},5.4222221935707998E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D161:$U161,Business_Portfolio!$D$8:$U$8)","v":1.4754028073483472},3.9107077567165305E-2]
[12,null,11.083333333333343,{"$f":"SUMPRODUCT(Business_Portfolio!D162:AM162,Business_Portfolio!$D$8:$AM$8)","v":9.129407652412187},4.8117377811761446E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V162:$AM162,Business_Portfolio!$V$8:$AM$8)","v":7.7591994322527675},5.1045762961915188E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D162:$U162,Business_Portfolio!$D$8:$U$8)","v":1.3702082201594183},3.6318786220318165E-2]
[12,null,11.166666666666677,{"$f":"SUMPRODUCT(Business_Portfolio!D163:AM163,Business_Portfolio!$D$8:$AM$8)","v":9.1080130416727503},4.8004615559567233E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V163:$AM163,Business_Portfolio!$V$8:$AM$8)","v":7.7395124166803706},5.0916247186594495E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D163:$U163,Business_Portfolio!$D$8:$U$8)","v":1.368500624992383},3.6273524644077446E-2]
[12,null,11.250000000000011,{"$f":"SUMPRODUCT(Business_Portfolio!D164:AM164,Business_Portfolio!$D$8:$AM$8)","v":9.0866079266040742},4.789179794334527E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V164:$AM164,Business_Portfolio!$V$8:$AM$8)","v":7.7198133102991005},5.0786651868974478E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D164:$U164,Business_Portfolio!$D$8:$U$8)","v":1.3667946163049718},3.6228305119120223E-2]
[12,null,11.333333333333345,{"$f":"SUMPRODUCT(Business_Portfolio!D165:AM165,Business_Portfolio!$D$8:$AM$8)","v":9.065192210163854},4.777892445162521E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V165:$AM165,Business_Portfolio!$V$8:$AM$8)","v":7.7001020193738423},5.0656976392396094E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D165:$U165,Business_Portfolio!$D$8:$U$8)","v":1.3650901907900121},3.6183127557786465E-2]
[12,null,11.416666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D166:AM166,Business_Portfolio!$D$8:$AM$8)","v":9.0437657951544725},4.766599457211812E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V166:$AM166,Business_Portfolio!$V$8:$AM$8)","v":7.6803784500089654},5.0527220139144326E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D166:$U166,Business_Portfolio!$D$8:$U$8)","v":1.3633873451455076},3.6137991872553336E-2]
[12,null,11.500000000000012,{"$f":"SUMPRODUCT(Business_Portfolio!D167:AM167,Business_Portfolio!$D$8:$AM$8)","v":8.9305473158534756},4.7069266224429564E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V167:$AM167,Business_Portfolio!$V$8:$AM$8)","v":7.5840896126163058},4.9893760822582199E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D167:$U167,Business_Portfolio!$D$8:$U$8)","v":1.3464577032371694},3.568925420173135E-2]
[12,null,11.583333333333346,{"$f":"SUMPRODUCT(Business_Portfolio!D168:AM168,Business_Portfolio!$D$8:$AM$8)","v":8.9093652592292791},4.6957624258135371E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V168:$AM168,Business_Portfolio!$V$8:$AM$8)","v":7.564591468765121},4.9765487585386133E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D168:$U168,Business_Portfolio!$D$8:$U$8)","v":1.3447737904641588},3.564462035184135E-2]
[12,null,11.66666666666668,{"$f":"SUMPRODUCT(Business_Portfolio!D169:AM169,Business_Portfolio!$D$8:$AM$8)","v":8.8881715202476617},4.6845920718908168E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V169:$AM169,Business_Portfolio!$V$8:$AM$8)","v":7.54508016670973},4.9637127783773376E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D169:$U169,Business_Portfolio!$D$8:$U$8)","v":1.3430913535379319},3.5600025620796977E-2]
[12,null,11.750000000000014,{"$f":"SUMPRODUCT(Business_Portfolio!D170:AM170,Business_Portfolio!$D$8:$AM$8)","v":8.8669660028543564},4.6734155100485161E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V170:$AM170,Business_Portfolio!$V$8:$AM$8)","v":7.5255556135285202},4.9508680806436695E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D170:$U170,Business_Portfolio!$D$8:$U$8)","v":1.3414103893258364},3.5555469925564027E-2]
[12,null,11.833333333333348,{"$f":"SUMPRODUCT(Business_Portfolio!D171:AM171,Business_Portfolio!$D$8:$AM$8)","v":8.8457486108321319},4.6622326895744644E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V171:$AM171,Business_Portfolio!$V$8:$AM$8)","v":7.506017716132372},4.9380146040966896E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D171:$U171,Business_Portfolio!$D$8:$U$8)","v":1.339730894699759},3.5510953183228632E-2]
[12,null,11.916666666666682,{"$f":"SUMPRODUCT(Business_Portfolio!D172:AM172,Business_Portfolio!$D$8:$AM$8)","v":8.8245192478007137},4.6510435596705556E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V172:$AM172,Business_Portfolio!$V$8:$AM$8)","v":7.4864663812644432},4.9251522873851372E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D172:$U172,Business_Portfolio!$D$8:$U$8)","v":1.3380528665362716},3.5466475311001097E-2]
[12,null,12.000000000000016,{"$f":"SUMPRODUCT(Business_Portfolio!D173:AM173,Business_Portfolio!$D$8:$AM$8)","v":8.8032778172159674},4.6398480694523209E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V173:$AM173,Business_Portfolio!$V$8:$AM$8)","v":7.4669015154995115},4.9122810690469788E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D173:$U173,Business_Portfolio!$D$8:$U$8)","v":1.3363763017164554},3.5422036226211248E-2]
[13,null,12.08333333333335,{"$f":"SUMPRODUCT(Business_Portfolio!D174:AM174,Business_Portfolio!$D$8:$AM$8)","v":8.7820242223690528},4.6286461679484824E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V174:$AM174,Business_Portfolio!$V$8:$AM$8)","v":7.4473230252430929},4.8994008875088285E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D174:$U174,Business_Portfolio!$D$8:$U$8)","v":1.3347011971259584},3.5377635846309964E-2]
[13,null,12.166666666666684,{"$f":"SUMPRODUCT(Business_Portfolio!D175:AM175,Business_Portfolio!$D$8:$AM$8)","v":8.760758366385792},4.6174378041006187E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V175:$AM175,Business_Portfolio!$V$8:$AM$8)","v":7.4277308167307812},4.8865116810855112E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D175:$U175,Business_Portfolio!$D$8:$U$8)","v":1.3330275496550099},3.5333274088869569E-2]
[13,null,12.250000000000018,{"$f":"SUMPRODUCT(Business_Portfolio!D176:AM176,Business_Portfolio!$D$8:$AM$8)","v":8.7394801522263172},4.6062229267629803E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V176:$AM176,Business_Portfolio!$V$8:$AM$8)","v":7.4081247960279351},4.8736133879798617E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D176:$U176,Business_Portfolio!$D$8:$U$8)","v":1.3313553561983822},3.5288950871582771E-2]
[13,null,12.333333333333352,{"$f":"SUMPRODUCT(Business_Portfolio!D177:AM177,Business_Portfolio!$D$8:$AM$8)","v":8.7181894826844637},4.5950014847021686E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V177:$AM177,Business_Portfolio!$V$8:$AM$8)","v":7.3885048690290693},4.8607059462823177E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D177:$U177,Business_Portfolio!$D$8:$U$8)","v":1.3296846136553919},3.5244666112262769E-2]
[13,null,12.416666666666686,{"$f":"SUMPRODUCT(Business_Portfolio!D178:AM178,Business_Portfolio!$D$8:$AM$8)","v":8.6968862603862096},4.5837734265963159E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V178:$AM178,Business_Portfolio!$V$8:$AM$8)","v":7.3688709414563585},4.847789293969941E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D178:$U178,Business_Portfolio!$D$8:$U$8)","v":1.3280153189298507},3.5200419728841872E-2]
[13,null,12.50000000000002,{"$f":"SUMPRODUCT(Business_Portfolio!D179:AM179,Business_Portfolio!$D$8:$AM$8)","v":7.7762288898972791},4.0985325411233814E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V179:$AM179,Business_Portfolio!$V$8:$AM$8)","v":6.5951333058962387},4.338767348028702E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D179:$U179,Business_Portfolio!$D$8:$U$8)","v":1.1810955840010413},3.1306160180607355E-2]
[13,null,12.583333333333353,{"$f":"SUMPRODUCT(Business_Portfolio!D180:AM180,Business_Portfolio!$D$8:$AM$8)","v":7.7575374946094922},4.0886810703255609E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V180:$AM180,Business_Portfolio!$V$8:$AM$8)","v":6.577926175572351},4.3274472227575703E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D180:$U180,Business_Portfolio!$D$8:$U$8)","v":1.1796113190371413},3.1266818202413761E-2]
[13,null,12.666666666666687,{"$f":"SUMPRODUCT(Business_Portfolio!D181:AM181,Business_Portfolio!$D$8:$AM$8)","v":7.7388307464987749},4.0788215076820303E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V181:$AM181,Business_Portfolio!$V$8:$AM$8)","v":6.5607028219771975},4.3161164246165541E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D181:$U181,Business_Portfolio!$D$8:$U$8)","v":1.1781279245215788},3.1227499296353746E-2]
[13,null,12.750000000000021,{"$f":"SUMPRODUCT(Business_Portfolio!D182:AM182,Business_Portfolio!$D$8:$AM$8)","v":7.7201085605255706},4.0689538083719147E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V182:$AM182,Business_Portfolio!$V$8:$AM$8)","v":6.5434631623587638},4.3047748991652465E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D182:$U182,Business_Portfolio!$D$8:$U$8)","v":1.1766453981668055},3.1188203401793478E-2]
[13,null,12.833333333333355,{"$f":"SUMPRODUCT(Business_Portfolio!D183:AM183,Business_Portfolio!$D$8:$AM$8)","v":7.7013708514757822},4.0590779274823442E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V183:$AM183,Business_Portfolio!$V$8:$AM$8)","v":6.5262071137886002},4.2934225918471687E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D183:$U183,Business_Portfolio!$D$8:$U$8)","v":1.1751637376871817},3.1148930458149711E-2]
[13,null,12.916666666666689,{"$f":"SUMPRODUCT(Business_Portfolio!D184:AM184,Business_Portfolio!$D$8:$AM$8)","v":7.682617533961225},4.0491938200086966E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V184:$AM184,Business_Portfolio!$V$8:$AM$8)","v":6.5089345931622251},4.2820594479900359E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D184:$U184,Business_Portfolio!$D$8:$U$8)","v":1.1736829407990002},3.1109680404890417E-2]
[13,null,13.000000000000023,{"$f":"SUMPRODUCT(Business_Portfolio!D185:AM185,Business_Portfolio!$D$8:$AM$8)","v":7.6638485224185269},4.039301440854013E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V185:$AM185,Business_Portfolio!$V$8:$AM$8)","v":6.4916455171979548},4.2706854128049851E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D185:$U185,Business_Portfolio!$D$8:$U$8)","v":1.1722030052205716},3.1070453181537068E-2]
[14,null,13.083333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D186:AM186,Business_Portfolio!$D$8:$AM$8)","v":7.6450637311087295},4.0294007448287913E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V186:$AM186,Business_Portfolio!$V$8:$AM$8)","v":6.474339802436563},4.2593004313863536E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D186:$U186,Business_Portfolio!$D$8:$U$8)","v":1.1707239286721665},3.1031248727663066E-2]
[14,null,13.166666666666691,{"$f":"SUMPRODUCT(Business_Portfolio!D187:AM187,Business_Portfolio!$D$8:$AM$8)","v":7.626263074116685},4.0194916866506683E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V187:$AM187,Business_Portfolio!$V$8:$AM$8)","v":6.4570173652407021},4.2479044487112975E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D187:$U187,Business_Portfolio!$D$8:$U$8)","v":1.1692457088759838},3.0992066982892953E-2]
[14,null,13.250000000000025,{"$f":"SUMPRODUCT(Business_Portfolio!D188:AM188,Business_Portfolio!$D$8:$AM$8)","v":7.607446465350252},4.0095742209439934E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V188:$AM188,Business_Portfolio!$V$8:$AM$8)","v":6.4396781217941044},4.236497409639265E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D188:$U188,Business_Portfolio!$D$8:$U$8)","v":1.1677683435561483},3.0952907886902289E-2]
[14,null,13.333333333333359,{"$f":"SUMPRODUCT(Business_Portfolio!D189:AM189,Business_Portfolio!$D$8:$AM$8)","v":7.5886138185403214},3.999648302239843E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V189:$AM189,Business_Portfolio!$V$8:$AM$8)","v":6.4223219881015634},4.2250792589119866E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D189:$U189,Business_Portfolio!$D$8:$U$8)","v":1.1662918304387566},3.091377137941892E-2]
[14,null,13.416666666666693,{"$f":"SUMPRODUCT(Business_Portfolio!D190:AM190,Business_Portfolio!$D$8:$AM$8)","v":7.5697650472395894},3.9897138849753759E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V190:$AM190,Business_Portfolio!$V$8:$AM$8)","v":6.4049488799877308},4.2136499411526807E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D190:$U190,Business_Portfolio!$D$8:$U$8)","v":1.1648161672518584},3.0874657400222449E-2]
[14,null,13.500000000000027,{"$f":"SUMPRODUCT(Business_Portfolio!D191:AM191,Business_Portfolio!$D$8:$AM$8)","v":7.4831556627732967},3.9440656169488345E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V191:$AM191,Business_Portfolio!$V$8:$AM$8)","v":6.3309918333188078},4.1649955160848996E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D191:$U191,Business_Portfolio!$D$8:$U$8)","v":1.1521638294544878},3.0539294099310058E-2]
[14,null,13.583333333333361,{"$f":"SUMPRODUCT(Business_Portfolio!D192:AM192,Business_Portfolio!$D$8:$AM$8)","v":7.4644491711147278},3.9342061894707542E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V192:$AM192,Business_Portfolio!$V$8:$AM$8)","v":6.3137494384937352},4.1536521912120025E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D192:$U192,Business_Portfolio!$D$8:$U$8)","v":1.1506997326209916},3.0500486698274754E-2]
[14,null,13.666666666666694,{"$f":"SUMPRODUCT(Business_Portfolio!D193:AM193,Business_Portfolio!$D$8:$AM$8)","v":7.4457260821036568},3.9243380142062731E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V193:$AM193,Business_Portfolio!$V$8:$AM$8)","v":6.2964896450426497},4.1422974202337814E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D193:$U193,Business_Portfolio!$D$8:$U$8)","v":1.149236437061006},3.046170053582269E-2]
[14,null,13.750000000000028,{"$f":"SUMPRODUCT(Business_Portfolio!D194:AM194,Business_Portfolio!$D$8:$AM$8)","v":7.426986309585712},3.9144610457469434E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V194:$AM194,Business_Portfolio!$V$8:$AM$8)","v":6.2792123690144575},4.1309311479209868E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D194:$U194,Business_Portfolio!$D$8:$U$8)","v":1.1477739405712553},3.042293555355376E-2]
[14,null,13.833333333333362,{"$f":"SUMPRODUCT(Business_Portfolio!D195:AM195,Business_Portfolio!$D$8:$AM$8)","v":7.4082297672243254},3.9045752385882863E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V195:$AM195,Business_Portfolio!$V$8:$AM$8)","v":6.2619175262741837},4.1195533189233975E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D195:$U195,Business_Portfolio!$D$8:$U$8)","v":1.1463122409501418},3.0384191693112343E-2]
[14,null,13.916666666666696,{"$f":"SUMPRODUCT(Business_Portfolio!D196:AM196,Business_Portfolio!$D$8:$AM$8)","v":7.3894563685015626},3.8946805471302338E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V196:$AM196,Business_Portfolio!$V$8:$AM$8)","v":6.2446050325037996},4.1081638777703676E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D196:$U196,Business_Portfolio!$D$8:$U$8)","v":1.1448513359977621},3.0345468896187722E-2]
[14,null,14.00000000000003,{"$f":"SUMPRODUCT(Business_Portfolio!D197:AM197,Business_Portfolio!$D$8:$AM$8)","v":7.3706660267161839},3.8847769256761047E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V197:$AM197,Business_Portfolio!$V$8:$AM$8)","v":6.2272748032002863},4.0967627688695503E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D197:$U197,Business_Portfolio!$D$8:$U$8)","v":1.1433912235158981},3.0306767104513847E-2]
[15,null,14.083333333333364,{"$f":"SUMPRODUCT(Business_Portfolio!D198:AM198,Business_Portfolio!$D$8:$AM$8)","v":7.3518586549842917},3.8748643284329462E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V198:$AM198,Business_Portfolio!$V$8:$AM$8)","v":6.2099267536763367},4.0853499365073591E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D198:$U198,Business_Portfolio!$D$8:$U$8)","v":1.1419319013079563},3.0268086259867745E-2]
[15,null,14.166666666666698,{"$f":"SUMPRODUCT(Business_Portfolio!D199:AM199,Business_Portfolio!$D$8:$AM$8)","v":7.3330341662376561},3.864942709510652E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V199:$AM199,Business_Portfolio!$V$8:$AM$8)","v":6.1925607990586018},4.0739253248478165E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D199:$U199,Business_Portfolio!$D$8:$U$8)","v":1.1404733671790535},3.0229426304071758E-2]
[15,null,14.250000000000032,{"$f":"SUMPRODUCT(Business_Portfolio!D200:AM200,Business_Portfolio!$D$8:$AM$8)","v":7.3141924732238932},3.8550120229220546E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V200:$AM200,Business_Portfolio!$V$8:$AM$8)","v":6.1751768542879217},4.0624888779327059E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D200:$U200,Business_Portfolio!$D$8:$U$8)","v":1.1390156189359708},3.0190787178992356E-2]
[15,null,14.333333333333366,{"$f":"SUMPRODUCT(Business_Portfolio!D201:AM201,Business_Portfolio!$D$8:$AM$8)","v":7.2953334885056131},3.8450722225824789E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V201:$AM201,Business_Portfolio!$V$8:$AM$8)","v":6.157774834118519},4.0510405396810382E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D201:$U201,Business_Portfolio!$D$8:$U$8)","v":1.1375586543870948},3.0152168826538556E-2]
[15,null,14.4166666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D202:AM202,Business_Portfolio!$D$8:$AM$8)","v":7.2764571244597462},3.8351232623093846E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V202:$AM202,Business_Portfolio!$V$8:$AM$8)","v":6.1403546531172317},4.0395802538885486E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D202:$U202,Business_Portfolio!$D$8:$U$8)","v":1.1361024713425141},3.0113571188664492E-2]
[15,null,14.500000000000034,{"$f":"SUMPRODUCT(Business_Portfolio!D203:AM203,Business_Portfolio!$D$8:$AM$8)","v":7.1916171240865072},3.7904075643480771E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V203:$AM203,Business_Portfolio!$V$8:$AM$8)","v":6.067791998276169},3.9918431630811178E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D203:$U203,Business_Portfolio!$D$8:$U$8)","v":1.1238251258103384},2.9788147445633534E-2]
[15,null,14.583333333333368,{"$f":"SUMPRODUCT(Business_Portfolio!D204:AM204,Business_Portfolio!$D$8:$AM$8)","v":7.1728731715371694},3.7805283927649799E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V204:$AM204,Business_Portfolio!$V$8:$AM$8)","v":6.0504936973576129},3.9804630590376248E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D204:$U204,Business_Portfolio!$D$8:$U$8)","v":1.1223794741795572},2.9749828953775932E-2]
[15,null,14.666666666666702,{"$f":"SUMPRODUCT(Business_Portfolio!D205:AM205,Business_Portfolio!$D$8:$AM$8)","v":7.154111380073596},3.7706398190190185E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V205:$AM205,Business_Portfolio!$V$8:$AM$8)","v":6.0331768192175375},3.9690707335213571E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D205:$U205,Business_Portfolio!$D$8:$U$8)","v":1.1209345608560584},2.9711530031516557E-2]
[15,null,14.750000000000036,{"$f":"SUMPRODUCT(Business_Portfolio!D206:AM206,Business_Portfolio!$D$8:$AM$8)","v":7.1353316622590839},3.7607417970258787E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V206:$AM206,Business_Portfolio!$V$8:$AM$8)","v":6.0158412785501509},3.9576661304118431E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D206:$U206,Business_Portfolio!$D$8:$U$8)","v":1.1194903837089336},2.9673250622373477E-2]
[15,null,14.833333333333369,{"$f":"SUMPRODUCT(Business_Portfolio!D207:AM207,Business_Portfolio!$D$8:$AM$8)","v":7.1165339304681989},3.7508342806017746E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V207:$AM207,Business_Portfolio!$V$8:$AM$8)","v":5.9984869898594226},3.9462491934634608E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D207:$U207,Business_Portfolio!$D$8:$U$8)","v":1.118046940608777},2.9634990669904587E-2]
[15,null,14.916666666666703,{"$f":"SUMPRODUCT(Business_Portfolio!D208:AM208,Business_Portfolio!$D$8:$AM$8)","v":7.0977180968853473},3.740917223462694E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V208:$AM208,Business_Portfolio!$V$8:$AM$8)","v":5.9811138674578395},3.934819866304614E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D208:$U208,Business_Portfolio!$D$8:$U$8)","v":1.1166042294275069},2.9596750117702884E-2]
[15,null,15.000000000000037,{"$f":"SUMPRODUCT(Business_Portfolio!D209:AM209,Business_Portfolio!$D$8:$AM$8)","v":7.0788840735050709},3.7309905792245558E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V209:$AM209,Business_Portfolio!$V$8:$AM$8)","v":5.9637218254665232},3.9233780924378139E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D209:$U209,Business_Portfolio!$D$8:$U$8)","v":1.1151622480385466},2.9558528909401246E-2]
[16,null,15.083333333333371,{"$f":"SUMPRODUCT(Business_Portfolio!D210:AM210,Business_Portfolio!$D$8:$AM$8)","v":7.0600317721308903},3.7210543014025994E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V210:$AM210,Business_Portfolio!$V$8:$AM$8)","v":5.9463107778141673},3.9119238152389775E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D210:$U210,Business_Portfolio!$D$8:$U$8)","v":1.1137209943167234},2.9520326988669781E-2]
[16,null,15.166666666666705,{"$f":"SUMPRODUCT(Business_Portfolio!D211:AM211,Business_Portfolio!$D$8:$AM$8)","v":7.041161104374857},3.7111083434111479E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V211:$AM211,Business_Portfolio!$V$8:$AM$8)","v":5.9288806382366035},3.9004569779571431E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D211:$U211,Business_Portfolio!$D$8:$U$8)","v":1.1122804661382519},2.9482144299215352E-2]
[16,null,15.250000000000039,{"$f":"SUMPRODUCT(Business_Portfolio!D212:AM212,Business_Portfolio!$D$8:$AM$8)","v":7.0222719816571235},3.7011526585633829E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V212:$AM212,Business_Portfolio!$V$8:$AM$8)","v":5.9114313202763302},3.8889775237141606E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D212:$U212,Business_Portfolio!$D$8:$U$8)","v":1.1108406613807924},2.9443980784783157E-2]
[16,null,15.333333333333373,{"$f":"SUMPRODUCT(Business_Portfolio!D213:AM213,Business_Portfolio!$D$8:$AM$8)","v":7.0033643152050136},3.6911872000708529E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V213:$AM213,Business_Portfolio!$V$8:$AM$8)","v":5.8939627372816172},3.8774853955041017E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D213:$U213,Business_Portfolio!$D$8:$U$8)","v":1.1094015779233948},2.9405836389155213E-2]
[16,null,15.416666666666707,{"$f":"SUMPRODUCT(Business_Portfolio!D214:AM214,Business_Portfolio!$D$8:$AM$8)","v":6.9844380160525503},3.681211921043228E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V214:$AM214,Business_Portfolio!$V$8:$AM$8)","v":5.8764748024060829},3.8659805361929818E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D214:$U214,Business_Portfolio!$D$8:$U$8)","v":1.107963213646467},2.9367711056149545E-2]
[16,null,15.500000000000041,{"$f":"SUMPRODUCT(Business_Portfolio!D215:AM215,Business_Portfolio!$D$8:$AM$8)","v":2.1309691753830502},1.1231467891570332E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V215:$AM215,Business_Portfolio!$V$8:$AM$8)","v":1.8042979956700762},1.187000909098853E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D215:$U215,Business_Portfolio!$D$8:$U$8)","v":0.32667117971297399},8.6587575273444749E-3]
[16,null,15.583333333333375,{"$f":"SUMPRODUCT(Business_Portfolio!D216:AM216,Business_Portfolio!$D$8:$AM$8)","v":2.1265973692535622},1.1208425887613289E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V216:$AM216,Business_Portfolio!$V$8:$AM$8)","v":1.8002445015121409},1.1843342203024109E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D216:$U216,Business_Portfolio!$D$8:$U$8)","v":0.32635286774142136},8.6503203392761952E-3]
[16,null,15.666666666666709,{"$f":"SUMPRODUCT(Business_Portfolio!D217:AM217,Business_Portfolio!$D$8:$AM$8)","v":2.1222161891396194},1.1185334477214032E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V217:$AM217,Business_Portfolio!$V$8:$AM$8)","v":1.7961817739839963},1.1816614571109085E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D217:$U217,Business_Portfolio!$D$8:$U$8)","v":0.32603441515562387},8.6418794240819032E-3]
[16,null,15.750000000000043,{"$f":"SUMPRODUCT(Business_Portfolio!D218:AM218,Business_Portfolio!$D$8:$AM$8)","v":2.1178256081931988},1.1162193518867602E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V218:$AM218,Business_Portfolio!$V$8:$AM$8)","v":1.7921097864072377},1.1789826019733144E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D218:$U218,Business_Portfolio!$D$8:$U$8)","v":0.32571582178596065},8.633434777265624E-3]
[16,null,15.833333333333377,{"$f":"SUMPRODUCT(Business_Portfolio!D219:AM219,Business_Portfolio!$D$8:$AM$8)","v":2.1134255994934872},1.1139002870685394E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V219:$AM219,Business_Portfolio!$V$8:$AM$8)","v":1.7880285120307937},1.1762976372907916E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D219:$U219,Business_Portfolio!$D$8:$U$8)","v":0.32539708746269369},8.6249863943282743E-3]
[16,null,15.91666666666671,{"$f":"SUMPRODUCT(Business_Portfolio!D220:AM220,Business_Portfolio!$D$8:$AM$8)","v":2.1090161360466047},1.1115762390393691E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V220:$AM220,Business_Portfolio!$V$8:$AM$8)","v":1.7839379240305877},1.173606545416475E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D220:$U220,Business_Portfolio!$D$8:$U$8)","v":0.32507821201601778},8.6165342707689926E-3]
[16,null,16.000000000000043,{"$f":"SUMPRODUCT(Business_Portfolio!D221:AM221,Business_Portfolio!$D$8:$AM$8)","v":2.1045971907855439},1.1092471935333361E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V221:$AM221,Business_Portfolio!$V$8:$AM$8)","v":1.7798379955095294},1.1709093086554658E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D221:$U221,Business_Portfolio!$D$8:$U$8)","v":0.32475919527601455},8.6080784020839164E-3]
[17,null,16.083333333333375,{"$f":"SUMPRODUCT(Business_Portfolio!D222:AM222,Business_Portfolio!$D$8:$AM$8)","v":2.1001687365697559},{"$f":"D222/D$10","v":1.1069131362457654E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V222:$AM222,Business_Portfolio!$V$8:$AM$8)","v":1.7757286994970911},{"$f":"J222/J$10","v":1.1682059092645527E-2},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D222:$U222,Business_Portfolio!$D$8:$U$8)","v":0.32444003707266439},{"$f":"P222/P$10","v":8.5996187837665012E-3}]
[{"$f":"ROUNDUP(C223-0.0001,0)","v":17},null,16.166666666666707,{"$f":"SUMPRODUCT(Business_Portfolio!D223:AM223,Business_Portfolio!$D$8:$AM$8)","v":2.0957307461851471},1.1045740528332204E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V223:$AM223,Business_Portfolio!$V$8:$AM$8)","v":1.7716100089492621},1.1654963294521812E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D223:$U223,Business_Portfolio!$D$8:$U$8)","v":0.32412073723588558},8.5911554113085511E-3]
[17,null,16.250000000000039,{"$f":"SUMPRODUCT(Business_Portfolio!D224:AM224,Business_Portfolio!$D$8:$AM$8)","v":2.0912831923438562},1.1022299289133843E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V224:$AM224,Business_Portfolio!$V$8:$AM$8)","v":1.7674818967483779},1.1627805513783425E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D224:$U224,Business_Portfolio!$D$8:$U$8)","v":0.32380129559547843},8.5826882801987529E-3]
[17,null,16.333333333333371,{"$f":"SUMPRODUCT(Business_Portfolio!D225:AM225,Business_Portfolio!$D$8:$AM$8)","v":2.0868260476840157},1.0998807500649344E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V225:$AM225,Business_Portfolio!$V$8:$AM$8)","v":1.7633443357028766},1.1600585571544128E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D225:$U225,Business_Portfolio!$D$8:$U$8)","v":0.32348171198113862},8.5742173859230091E-3]
[17,null,16.416666666666703,{"$f":"SUMPRODUCT(Business_Portfolio!D226:AM226,Business_Portfolio!$D$8:$AM$8)","v":2.082359284769427},1.0975265018273717E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V226:$AM226,Business_Portfolio!$V$8:$AM$8)","v":1.7591972985469282},1.1573303288429086E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D226:$U226,Business_Portfolio!$D$8:$U$8)","v":0.32316198622249859},8.5657427239655554E-3]
[17,null,16.500000000000036,{"$f":"SUMPRODUCT(Business_Portfolio!D227:AM227,Business_Portfolio!$D$8:$AM$8)","v":2.0749927916969479},1.0936439242953832E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V227:$AM227,Business_Portfolio!$V$8:$AM$8)","v":1.752353351041414},1.1528278730787468E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D227:$U227,Business_Portfolio!$D$8:$U$8)","v":0.32263944065553368},8.5518921131914009E-3]
[17,null,16.583333333333368,{"$f":"SUMPRODUCT(Business_Portfolio!D228:AM228,Business_Portfolio!$D$8:$AM$8)","v":2.0705103423592144},1.0912814083850676E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V228:$AM228,Business_Portfolio!$V$8:$AM$8)","v":1.7481921467448791},1.1500903245724656E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D228:$U228,Business_Portfolio!$D$8:$U$8)","v":0.32231819561433495},8.5433771810781815E-3]
[17,null,16.6666666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D229:AM229,Business_Portfolio!$D$8:$AM$8)","v":2.0660182200595298},1.0889137942517077E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V229:$AM229,Business_Portfolio!$V$8:$AM$8)","v":1.7440214099033766},1.1473465048518008E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D229:$U229,Business_Portfolio!$D$8:$U$8)","v":0.32199681015615322},8.5348585270675799E-3]
[17,null,16.750000000000032,{"$f":"SUMPRODUCT(Business_Portfolio!D230:AM230,Business_Portfolio!$D$8:$AM$8)","v":2.0615163971183939},1.0865410673065694E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V230:$AM230,Business_Portfolio!$V$8:$AM$8)","v":1.7398411130111182},1.1445963958214069E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D230:$U230,Business_Portfolio!$D$8:$U$8)","v":0.32167528410727542},8.5263361465551506E-3]
[17,null,16.833333333333364,{"$f":"SUMPRODUCT(Business_Portfolio!D231:AM231,Business_Portfolio!$D$8:$AM$8)","v":2.0570048457813863},1.084163212921432E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V231:$AM231,Business_Portfolio!$V$8:$AM$8)","v":1.7356512284875316},1.1418399793367399E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D231:$U231,Business_Portfolio!$D$8:$U$8)","v":0.32135361729385492},8.5178100349329097E-3]
[17,null,16.916666666666696,{"$f":"SUMPRODUCT(Business_Portfolio!D232:AM232,Business_Portfolio!$D$8:$AM$8)","v":2.0524835382188251},1.0817802164284072E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V232:$AM232,Business_Portfolio!$V$8:$AM$8)","v":1.7314517286768634},1.1390772372037962E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D232:$U232,Business_Portfolio!$D$8:$U$8)","v":0.32103180954196214},8.5092801875906749E-3]
[17,null,17.000000000000028,{"$f":"SUMPRODUCT(Business_Portfolio!D233:AM233,Business_Portfolio!$D$8:$AM$8)","v":2.0479524465255801},1.0793920631198406E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V233:$AM233,Business_Portfolio!$V$8:$AM$8)","v":1.7272425858480094},1.1363081511790007E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D233:$U233,Business_Portfolio!$D$8:$U$8)","v":0.32070986067757057},8.5007465999156935E-3]
[18,null,17.083333333333361,{"$f":"SUMPRODUCT(Business_Portfolio!D234:AM234,Business_Portfolio!$D$8:$AM$8)","v":2.0434115427208299},1.0769987382481848E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V234:$AM234,Business_Portfolio!$V$8:$AM$8)","v":1.7230237721942954},1.1335327029690626E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D234:$U234,Business_Portfolio!$D$8:$U$8)","v":0.32038777052653444},8.4922092672920502E-3]
[18,null,17.166666666666693,{"$f":"SUMPRODUCT(Business_Portfolio!D235:AM235,Business_Portfolio!$D$8:$AM$8)","v":2.038860798747848},1.0746002270258855E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V235:$AM235,Business_Portfolio!$V$8:$AM$8)","v":1.7187952598332403},1.1307508742308204E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D235:$U235,Business_Portfolio!$D$8:$U$8)","v":0.32006553891460748},8.4836681851011685E-3]
[18,null,17.250000000000025,{"$f":"SUMPRODUCT(Business_Portfolio!D236:AM236,Business_Portfolio!$D$8:$AM$8)","v":2.034300186474018},1.0721965146253898E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V236:$AM236,Business_Portfolio!$V$8:$AM$8)","v":1.7145570208065539},1.1279626465712386E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D236:$U236,Business_Portfolio!$D$8:$U$8)","v":0.31974316566746397},8.4751233487223628E-3]
[18,null,17.333333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D237:AM237,Business_Portfolio!$D$8:$AM$8)","v":2.0297296776902991},1.0697875861788648E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V237:$AM237,Business_Portfolio!$V$8:$AM$8)","v":1.7103090270796442},1.1251680015470859E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D237:$U237,Business_Portfolio!$D$8:$U$8)","v":0.31942065061065467},8.466574753531679E-3]
[18,null,17.416666666666689,{"$f":"SUMPRODUCT(Business_Portfolio!D238:AM238,Business_Portfolio!$D$8:$AM$8)","v":2.0251492441112453},1.0673734267782078E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V238:$AM238,Business_Portfolio!$V$8:$AM$8)","v":1.706051250541623},1.1223669206649372E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D238:$U238,Business_Portfolio!$D$8:$U$8)","v":0.3190979935696226},8.4580223949023026E-3]
[18,null,17.500000000000021,{"$f":"SUMPRODUCT(Business_Portfolio!D239:AM239,Business_Portfolio!$D$8:$AM$8)","v":2.0173419143437239},1.0632585022351508E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V239:$AM239,Business_Portfolio!$V$8:$AM$8)","v":1.6987261986343984},1.1175479587784098E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D239:$U239,Business_Portfolio!$D$8:$U$8)","v":0.31861571570932551},8.4452391213463429E-3]
[18,null,17.583333333333353,{"$f":"SUMPRODUCT(Business_Portfolio!D240:AM240,Business_Portfolio!$D$8:$AM$8)","v":2.012748712690259},1.060837613304126E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V240:$AM240,Business_Portfolio!$V$8:$AM$8)","v":1.6944572811281347},1.1147395485418727E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D240:$U240,Business_Portfolio!$D$8:$U$8)","v":0.31829143156212397},8.4366436345848627E-3]
[18,null,17.666666666666686,{"$f":"SUMPRODUCT(Business_Portfolio!D241:AM241,Business_Portfolio!$D$8:$AM$8)","v":2.0081455255697302},1.0584114614413795E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V241:$AM241,Business_Portfolio!$V$8:$AM$8)","v":1.6901785183439364},1.111924661352035E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D241:$U241,Business_Portfolio!$D$8:$U$8)","v":0.31796700722579391},8.4280444319655198E-3]
[18,null,17.750000000000018,{"$f":"SUMPRODUCT(Business_Portfolio!D242:AM242,Business_Portfolio!$D$8:$AM$8)","v":2.0035323244435488},1.0559800316053872E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V242:$AM242,Business_Portfolio!$V$8:$AM$8)","v":1.6858898819214838},1.1091032785513768E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D242:$U242,Business_Portfolio!$D$8:$U$8)","v":0.31764244252206469},8.4194415087630661E-3]
[18,null,17.83333333333335,{"$f":"SUMPRODUCT(Business_Portfolio!D243:AM243,Business_Portfolio!$D$8:$AM$8)","v":1.9989090806958036},1.0535433087138715E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V243:$AM243,Business_Portfolio!$V$8:$AM$8)","v":1.6815913434232672},1.106275381431597E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D243:$U243,Business_Portfolio!$D$8:$U$8)","v":0.31731773727253637},8.410834860248826E-3]
[18,null,17.916666666666682,{"$f":"SUMPRODUCT(Business_Portfolio!D244:AM244,Business_Portfolio!$D$8:$AM$8)","v":1.9942757656328871},1.0511012776436041E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V244:$AM244,Business_Portfolio!$V$8:$AM$8)","v":1.6772828743341832},1.1034409512333483E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D244:$U244,Business_Portfolio!$D$8:$U$8)","v":0.31699289129870412},8.4022244816913446E-3]
[18,null,18.000000000000014,{"$f":"SUMPRODUCT(Business_Portfolio!D245:AM245,Business_Portfolio!$D$8:$AM$8)","v":1.9896323504835891},1.0486539232304555E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V245:$AM245,Business_Portfolio!$V$8:$AM$8)","v":1.6729644460616315},1.1005999691462993E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D245:$U245,Business_Portfolio!$D$8:$U$8)","v":0.31666790442195797},8.3936103683563811E-3]
[19,null,18.083333333333346,{"$f":"SUMPRODUCT(Business_Portfolio!D246:AM246,Business_Portfolio!$D$8:$AM$8)","v":1.9849788063985894},1.0462012302691278E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V246:$AM246,Business_Portfolio!$V$8:$AM$8)","v":1.6686360299350265},1.0977524163088146E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D246:$U246,Business_Portfolio!$D$8:$U$8)","v":0.31634277646356351},8.3849925155063936E-3]
[19,null,18.166666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D247:AM247,Business_Portfolio!$D$8:$AM$8)","v":1.9803151044504914},1.0437431835131723E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V247:$AM247,Business_Portfolio!$V$8:$AM$8)","v":1.6642975972058083},1.0948982738079614E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D247:$U247,Business_Portfolio!$D$8:$U$8)","v":0.31601750724468292},8.376370918401101E-3]
[19,null,18.250000000000011,{"$f":"SUMPRODUCT(Business_Portfolio!D248:AM248,Business_Portfolio!$D$8:$AM$8)","v":1.975641215633382},1.0412797676747569E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V248:$AM248,Business_Portfolio!$V$8:$AM$8)","v":1.6599491190470161},1.0920375226792291E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D248:$U248,Business_Portfolio!$D$8:$U$8)","v":0.31569209658636566},8.367745572297235E-3]
[19,null,18.333333333333343,{"$f":"SUMPRODUCT(Business_Portfolio!D249:AM249,Business_Portfolio!$D$8:$AM$8)","v":1.9709571108628627},1.0388109674246838E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V249:$AM249,Business_Portfolio!$V$8:$AM$8)","v":1.6555905665533179},1.0891701439065482E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D249:$U249,Business_Portfolio!$D$8:$U$8)","v":0.31536654430954481},8.3591164724484412E-3]
[19,null,18.416666666666675,{"$f":"SUMPRODUCT(Business_Portfolio!D250:AM250,Business_Portfolio!$D$8:$AM$8)","v":1.9662627609756635},1.0363367673921847E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V250:$AM250,Business_Portfolio!$V$8:$AM$8)","v":1.6512219107406081},1.0862961184220268E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D250:$U250,Business_Portfolio!$D$8:$U$8)","v":0.31504085023505535},8.3504836141057651E-3]
[19,null,18.500000000000007,{"$f":"SUMPRODUCT(Business_Portfolio!D251:AM251,Business_Portfolio!$D$8:$AM$8)","v":1.958166500721938},1.0320695593944355E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V251:$AM251,Business_Portfolio!$V$8:$AM$8)","v":1.6435846756073473},1.0812717792785278E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D251:$U251,Business_Portfolio!$D$8:$U$8)","v":0.31458182511459071},8.3383166784717251E-3]
[19,null,18.583333333333339,{"$f":"SUMPRODUCT(Business_Portfolio!D252:AM252,Business_Portfolio!$D$8:$AM$8)","v":1.9534605939963465},1.0295892682245875E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V252:$AM252,Business_Portfolio!$V$8:$AM$8)","v":1.6392061137041316},1.0783912368336904E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D252:$U252,Business_Portfolio!$D$8:$U$8)","v":0.31425448029221481},8.3296400653487829E-3]
[19,null,18.666666666666671,{"$f":"SUMPRODUCT(Business_Portfolio!D253:AM253,Business_Portfolio!$D$8:$AM$8)","v":1.9487443768751391},1.0271035428664536E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V253:$AM253,Business_Portfolio!$V$8:$AM$8)","v":1.6348173814077271},1.0755040035506489E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D253:$U253,Business_Portfolio!$D$8:$U$8)","v":0.31392699546741187},8.3209597413166948E-3]
[19,null,18.750000000000004,{"$f":"SUMPRODUCT(Business_Portfolio!D254:AM254,Business_Portfolio!$D$8:$AM$8)","v":1.9440178199318501},1.0246123678105457E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V254:$AM254,Business_Portfolio!$V$8:$AM$8)","v":1.6304184494748191},1.0726100601909842E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D254:$U254,Business_Portfolio!$D$8:$U$8)","v":0.31359937045703101},8.3122757015208545E-3]
[19,null,18.833333333333336,{"$f":"SUMPRODUCT(Business_Portfolio!D255:AM255,Business_Portfolio!$D$8:$AM$8)","v":1.9392808936602821},1.0221157275053527E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V255:$AM255,Business_Portfolio!$V$8:$AM$8)","v":1.6260092885824731},1.0697093874638972E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D255:$U255,Business_Portfolio!$D$8:$U$8)","v":0.31327160507780905},8.3035879411036823E-3]
[19,null,18.916666666666668,{"$f":"SUMPRODUCT(Business_Portfolio!D256:AM256,Business_Portfolio!$D$8:$AM$8)","v":1.9345335684742191},1.0196136063571889E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V256:$AM256,Business_Portfolio!$V$8:$AM$8)","v":1.6215898693278732},1.0668019660260373E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D256:$U256,Business_Portfolio!$D$8:$U$8)","v":0.31294369914634601},8.2948964552039747E-3]
[19,null,19,{"$f":"SUMPRODUCT(Business_Portfolio!D257:AM257,Business_Portfolio!$D$8:$AM$8)","v":1.9297758147074082},1.0171059887301846E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V257:$AM257,Business_Portfolio!$V$8:$AM$8)","v":1.6171601622282661},1.0638877764814645E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D257:$U257,Business_Portfolio!$D$8:$U$8)","v":0.31261565247914197},8.2862012389578726E-3]
[20,null,19.083333333333332,{"$f":"SUMPRODUCT(Business_Portfolio!D258:AM258,Business_Portfolio!$D$8:$AM$8)","v":1.9250076026130731},1.0145928589460292E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V258:$AM258,Business_Portfolio!$V$8:$AM$8)","v":1.6127201377205176},1.060966799381359E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D258:$U258,Business_Portfolio!$D$8:$U$8)","v":0.31228746489255543},8.2775022874977712E-3]
[20,null,19.166666666666664,{"$f":"SUMPRODUCT(Business_Portfolio!D259:AM259,Business_Portfolio!$D$8:$AM$8)","v":1.9202289023639534},1.0120742012839924E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V259:$AM259,Business_Portfolio!$V$8:$AM$8)","v":1.6082697661611118},1.0580390152240195E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D259:$U259,Business_Portfolio!$D$8:$U$8)","v":0.31195913620284133},8.2687995959533165E-3]
[20,null,19.249999999999996,{"$f":"SUMPRODUCT(Business_Portfolio!D260:AM260,Business_Portfolio!$D$8:$AM$8)","v":1.9154396840519168},1.0095499999807196E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V260:$AM260,Business_Portfolio!$V$8:$AM$8)","v":1.6038090178257993},1.0551044044546322E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D260:$U260,Business_Portfolio!$D$8:$U$8)","v":0.3116306662261174},8.2600931594505201E-3]
[20,null,19.333333333333329,{"$f":"SUMPRODUCT(Business_Portfolio!D261:AM261,Business_Portfolio!$D$8:$AM$8)","v":1.9106399176878508},1.007020239230175E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V261:$AM261,Business_Portfolio!$V$8:$AM$8)","v":1.5993378629094557},1.0521629474651781E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D261:$U261,Business_Portfolio!$D$8:$U$8)","v":0.31130205477839518},8.2513829731125747E-3]
[20,null,19.416666666666661,{"$f":"SUMPRODUCT(Business_Portfolio!D262:AM262,Business_Portfolio!$D$8:$AM$8)","v":1.9058295732013801},1.0044849031834922E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V262:$AM262,Business_Portfolio!$V$8:$AM$8)","v":1.594856271525827},1.0492146245942651E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D262:$U262,Business_Portfolio!$D$8:$U$8)","v":0.31097330167555343},8.2426690320591585E-3]
[20,null,19.499999999999993,{"$f":"SUMPRODUCT(Business_Portfolio!D263:AM263,Business_Portfolio!$D$8:$AM$8)","v":1.8976531831976213},1.0001754620682932E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V263:$AM263,Business_Portfolio!$V$8:$AM$8)","v":1.5871071182923728},1.0441166574320057E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D263:$U263,Business_Portfolio!$D$8:$U$8)","v":0.31054606490524828},8.2313446795280031E-3]
[20,null,19.583333333333325,{"$f":"SUMPRODUCT(Business_Portfolio!D264:AM264,Business_Portfolio!$D$8:$AM$8)","v":1.8928306216210344},9.9763368689255311E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V264:$AM264,Business_Portfolio!$V$8:$AM$8)","v":1.5826150177160361},1.0411614208354616E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D264:$U264,Business_Portfolio!$D$8:$U$8)","v":0.31021560390499869},8.2225854688871402E-3]
[20,null,19.666666666666657,{"$f":"SUMPRODUCT(Business_Portfolio!D265:AM265,Business_Portfolio!$D$8:$AM$8)","v":1.8879974135765323},9.9508630039854881E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V265:$AM265,Business_Portfolio!$V$8:$AM$8)","v":1.5781124105063316},1.0381992721970105E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D265:$U265,Business_Portfolio!$D$8:$U$8)","v":0.30988500307020073},8.2138225517869277E-3]
[20,null,19.749999999999989,{"$f":"SUMPRODUCT(Business_Portfolio!D266:AM266,Business_Portfolio!$D$8:$AM$8)","v":1.8831535287199359},9.9253328659310285E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V266:$AM266,Business_Portfolio!$V$8:$AM$8)","v":1.5735992665074874},1.0352301916779509E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D266:$U266,Business_Portfolio!$D$8:$U$8)","v":0.30955426221244886},8.2050559232334837E-3]
[20,null,19.833333333333321,{"$f":"SUMPRODUCT(Business_Portfolio!D267:AM267,Business_Portfolio!$D$8:$AM$8)","v":1.8782989366248433},9.8997462943970198E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V267:$AM267,Business_Portfolio!$V$8:$AM$8)","v":1.5690755554816378},1.0322541593855747E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D267:$U267,Business_Portfolio!$D$8:$U$8)","v":0.30922338114320597},8.1962855782294342E-3]
[20,null,19.916666666666654,{"$f":"SUMPRODUCT(Business_Portfolio!D268:AM268,Business_Portfolio!$D$8:$AM$8)","v":1.8734336067824477},9.8741031285840084E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V268:$AM268,Business_Portfolio!$V$8:$AM$8)","v":1.5645412471086453},1.0292711553730486E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D268:$U268,Business_Portfolio!$D$8:$U$8)","v":0.30889235967380252},8.187511511773899E-3]
[20,null,19.999999999999986,{"$f":"SUMPRODUCT(Business_Portfolio!D269:AM269,Business_Portfolio!$D$8:$AM$8)","v":1.8685575086013224},9.8484032072570799E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V269:$AM269,Business_Portfolio!$V$8:$AM$8)","v":1.5599963109858834},1.0262811596392724E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D269:$U269,Business_Portfolio!$D$8:$U$8)","v":0.30856119761543893},8.1787337188625499E-3]
[21,null,20.083333333333318,{"$f":"SUMPRODUCT(Business_Portfolio!D270:AM270,Business_Portfolio!$D$8:$AM$8)","v":1.8636706114071488},9.8226463687444351E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V270:$AM270,Business_Portfolio!$V$8:$AM$8)","v":1.5554407166279627},1.023284152128698E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D270:$U270,Business_Portfolio!$D$8:$U$8)","v":0.30822989477918605},8.1699521944876233E-3]
[21,null,20.16666666666665,{"$f":"SUMPRODUCT(Business_Portfolio!D271:AM271,Business_Portfolio!$D$8:$AM$8)","v":1.8587728844425637},9.7968324509365781E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V271:$AM271,Business_Portfolio!$V$8:$AM$8)","v":1.5508744334665836},1.0202801127312332E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D271:$U271,Business_Portfolio!$D$8:$U$8)","v":0.30789845097598045},8.1611669336378E-3]
[21,null,20.249999999999982,{"$f":"SUMPRODUCT(Business_Portfolio!D272:AM272,Business_Portfolio!$D$8:$AM$8)","v":1.8538642968668901},9.7709612912849006E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V272:$AM272,Business_Portfolio!$V$8:$AM$8)","v":1.5462974308502611},1.0172690212820598E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D272:$U272,Business_Portfolio!$D$8:$U$8)","v":0.30756686601662941},8.152377931298329E-3]
[21,null,20.333333333333314,{"$f":"SUMPRODUCT(Business_Portfolio!D273:AM273,Business_Portfolio!$D$8:$AM$8)","v":1.8489448177559231},9.7450327268005527E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V273:$AM273,Business_Portfolio!$V$8:$AM$8)","v":1.5417096780441137},1.0142508575614958E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D273:$U273,Business_Portfolio!$D$8:$U$8)","v":0.3072351397118096},8.1435851824510005E-3]
[21,null,20.416666666666647,{"$f":"SUMPRODUCT(Business_Portfolio!D274:AM274,Business_Portfolio!$D$8:$AM$8)","v":1.8440144161017245},9.7190465940533606E-3,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V274:$AM274,Business_Portfolio!$V$8:$AM$8)","v":1.5371111442296594},1.0112256012948602E-2,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D274:$U274,Business_Portfolio!$D$8:$U$8)","v":0.30690327187206512},8.1347886820740886E-3]
[21,null,20.499999999999979,{"$f":"SUMPRODUCT(Business_Portfolio!D275:AM275,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V275:$AM275,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D275:$U275,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.583333333333311,{"$f":"SUMPRODUCT(Business_Portfolio!D276:AM276,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V276:$AM276,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D276:$U276,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.666666666666643,{"$f":"SUMPRODUCT(Business_Portfolio!D277:AM277,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V277:$AM277,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D277:$U277,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.749999999999975,{"$f":"SUMPRODUCT(Business_Portfolio!D278:AM278,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V278:$AM278,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D278:$U278,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.833333333333307,{"$f":"SUMPRODUCT(Business_Portfolio!D279:AM279,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V279:$AM279,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D279:$U279,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.916666666666639,{"$f":"SUMPRODUCT(Business_Portfolio!D280:AM280,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V280:$AM280,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D280:$U280,Business_Portfolio!$D$8:$U$8)","v":0},0]
[21,null,20.999999999999972,{"$f":"SUMPRODUCT(Business_Portfolio!D281:AM281,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V281:$AM281,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D281:$U281,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.083333333333304,{"$f":"SUMPRODUCT(Business_Portfolio!D282:AM282,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V282:$AM282,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D282:$U282,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.166666666666636,{"$f":"SUMPRODUCT(Business_Portfolio!D283:AM283,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V283:$AM283,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D283:$U283,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.249999999999968,{"$f":"SUMPRODUCT(Business_Portfolio!D284:AM284,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V284:$AM284,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D284:$U284,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.3333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D285:AM285,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V285:$AM285,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D285:$U285,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.416666666666632,{"$f":"SUMPRODUCT(Business_Portfolio!D286:AM286,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D286/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V286:$AM286,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J286/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D286:$U286,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P286/P$10","v":0}]
[{"$f":"ROUNDUP(C287-0.0001,0)","v":22},null,21.499999999999964,{"$f":"SUMPRODUCT(Business_Portfolio!D287:AM287,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V287:$AM287,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D287:$U287,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.583333333333297,{"$f":"SUMPRODUCT(Business_Portfolio!D288:AM288,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V288:$AM288,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D288:$U288,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.666666666666629,{"$f":"SUMPRODUCT(Business_Portfolio!D289:AM289,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V289:$AM289,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D289:$U289,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.749999999999961,{"$f":"SUMPRODUCT(Business_Portfolio!D290:AM290,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V290:$AM290,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D290:$U290,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.833333333333293,{"$f":"SUMPRODUCT(Business_Portfolio!D291:AM291,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V291:$AM291,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D291:$U291,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.916666666666625,{"$f":"SUMPRODUCT(Business_Portfolio!D292:AM292,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V292:$AM292,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D292:$U292,Business_Portfolio!$D$8:$U$8)","v":0},0]
[22,null,21.999999999999957,{"$f":"SUMPRODUCT(Business_Portfolio!D293:AM293,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V293:$AM293,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D293:$U293,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.08333333333329,{"$f":"SUMPRODUCT(Business_Portfolio!D294:AM294,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V294:$AM294,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D294:$U294,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.166666666666622,{"$f":"SUMPRODUCT(Business_Portfolio!D295:AM295,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V295:$AM295,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D295:$U295,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.249999999999954,{"$f":"SUMPRODUCT(Business_Portfolio!D296:AM296,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V296:$AM296,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D296:$U296,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.333333333333286,{"$f":"SUMPRODUCT(Business_Portfolio!D297:AM297,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V297:$AM297,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D297:$U297,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.416666666666618,{"$f":"SUMPRODUCT(Business_Portfolio!D298:AM298,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V298:$AM298,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D298:$U298,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.49999999999995,{"$f":"SUMPRODUCT(Business_Portfolio!D299:AM299,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V299:$AM299,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D299:$U299,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.583333333333282,{"$f":"SUMPRODUCT(Business_Portfolio!D300:AM300,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V300:$AM300,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D300:$U300,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.666666666666615,{"$f":"SUMPRODUCT(Business_Portfolio!D301:AM301,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V301:$AM301,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D301:$U301,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.749999999999947,{"$f":"SUMPRODUCT(Business_Portfolio!D302:AM302,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V302:$AM302,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D302:$U302,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.833333333333279,{"$f":"SUMPRODUCT(Business_Portfolio!D303:AM303,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V303:$AM303,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D303:$U303,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.916666666666611,{"$f":"SUMPRODUCT(Business_Portfolio!D304:AM304,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V304:$AM304,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D304:$U304,Business_Portfolio!$D$8:$U$8)","v":0},0]
[23,null,22.999999999999943,{"$f":"SUMPRODUCT(Business_Portfolio!D305:AM305,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V305:$AM305,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D305:$U305,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.083333333333275,{"$f":"SUMPRODUCT(Business_Portfolio!D306:AM306,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V306:$AM306,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D306:$U306,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.166666666666607,{"$f":"SUMPRODUCT(Business_Portfolio!D307:AM307,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V307:$AM307,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D307:$U307,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.24999999999994,{"$f":"SUMPRODUCT(Business_Portfolio!D308:AM308,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V308:$AM308,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D308:$U308,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.333333333333272,{"$f":"SUMPRODUCT(Business_Portfolio!D309:AM309,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V309:$AM309,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D309:$U309,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.416666666666604,{"$f":"SUMPRODUCT(Business_Portfolio!D310:AM310,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V310:$AM310,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D310:$U310,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.499999999999936,{"$f":"SUMPRODUCT(Business_Portfolio!D311:AM311,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V311:$AM311,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D311:$U311,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.583333333333268,{"$f":"SUMPRODUCT(Business_Portfolio!D312:AM312,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V312:$AM312,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D312:$U312,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.6666666666666,{"$f":"SUMPRODUCT(Business_Portfolio!D313:AM313,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V313:$AM313,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D313:$U313,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.749999999999932,{"$f":"SUMPRODUCT(Business_Portfolio!D314:AM314,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V314:$AM314,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D314:$U314,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.833333333333265,{"$f":"SUMPRODUCT(Business_Portfolio!D315:AM315,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V315:$AM315,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D315:$U315,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.916666666666597,{"$f":"SUMPRODUCT(Business_Portfolio!D316:AM316,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V316:$AM316,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D316:$U316,Business_Portfolio!$D$8:$U$8)","v":0},0]
[24,null,23.999999999999929,{"$f":"SUMPRODUCT(Business_Portfolio!D317:AM317,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V317:$AM317,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D317:$U317,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.083333333333261,{"$f":"SUMPRODUCT(Business_Portfolio!D318:AM318,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V318:$AM318,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D318:$U318,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.166666666666593,{"$f":"SUMPRODUCT(Business_Portfolio!D319:AM319,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V319:$AM319,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D319:$U319,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.249999999999925,{"$f":"SUMPRODUCT(Business_Portfolio!D320:AM320,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V320:$AM320,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D320:$U320,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.333333333333258,{"$f":"SUMPRODUCT(Business_Portfolio!D321:AM321,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V321:$AM321,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D321:$U321,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.41666666666659,{"$f":"SUMPRODUCT(Business_Portfolio!D322:AM322,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V322:$AM322,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D322:$U322,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.499999999999922,{"$f":"SUMPRODUCT(Business_Portfolio!D323:AM323,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V323:$AM323,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D323:$U323,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.583333333333254,{"$f":"SUMPRODUCT(Business_Portfolio!D324:AM324,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V324:$AM324,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D324:$U324,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.666666666666586,{"$f":"SUMPRODUCT(Business_Portfolio!D325:AM325,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V325:$AM325,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D325:$U325,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.749999999999918,{"$f":"SUMPRODUCT(Business_Portfolio!D326:AM326,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V326:$AM326,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D326:$U326,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.83333333333325,{"$f":"SUMPRODUCT(Business_Portfolio!D327:AM327,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V327:$AM327,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D327:$U327,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.916666666666583,{"$f":"SUMPRODUCT(Business_Portfolio!D328:AM328,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V328:$AM328,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D328:$U328,Business_Portfolio!$D$8:$U$8)","v":0},0]
[25,null,24.999999999999915,{"$f":"SUMPRODUCT(Business_Portfolio!D329:AM329,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V329:$AM329,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D329:$U329,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.083333333333247,{"$f":"SUMPRODUCT(Business_Portfolio!D330:AM330,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V330:$AM330,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D330:$U330,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.166666666666579,{"$f":"SUMPRODUCT(Business_Portfolio!D331:AM331,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V331:$AM331,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D331:$U331,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.249999999999911,{"$f":"SUMPRODUCT(Business_Portfolio!D332:AM332,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V332:$AM332,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D332:$U332,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.333333333333243,{"$f":"SUMPRODUCT(Business_Portfolio!D333:AM333,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V333:$AM333,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D333:$U333,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.416666666666575,{"$f":"SUMPRODUCT(Business_Portfolio!D334:AM334,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V334:$AM334,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D334:$U334,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.499999999999908,{"$f":"SUMPRODUCT(Business_Portfolio!D335:AM335,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V335:$AM335,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D335:$U335,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.58333333333324,{"$f":"SUMPRODUCT(Business_Portfolio!D336:AM336,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V336:$AM336,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D336:$U336,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.666666666666572,{"$f":"SUMPRODUCT(Business_Portfolio!D337:AM337,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V337:$AM337,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D337:$U337,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.749999999999904,{"$f":"SUMPRODUCT(Business_Portfolio!D338:AM338,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V338:$AM338,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D338:$U338,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.833333333333236,{"$f":"SUMPRODUCT(Business_Portfolio!D339:AM339,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V339:$AM339,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D339:$U339,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.916666666666568,{"$f":"SUMPRODUCT(Business_Portfolio!D340:AM340,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V340:$AM340,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D340:$U340,Business_Portfolio!$D$8:$U$8)","v":0},0]
[26,null,25.999999999999901,{"$f":"SUMPRODUCT(Business_Portfolio!D341:AM341,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V341:$AM341,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D341:$U341,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.083333333333233,{"$f":"SUMPRODUCT(Business_Portfolio!D342:AM342,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V342:$AM342,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D342:$U342,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.166666666666565,{"$f":"SUMPRODUCT(Business_Portfolio!D343:AM343,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V343:$AM343,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D343:$U343,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.249999999999897,{"$f":"SUMPRODUCT(Business_Portfolio!D344:AM344,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V344:$AM344,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D344:$U344,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.333333333333229,{"$f":"SUMPRODUCT(Business_Portfolio!D345:AM345,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V345:$AM345,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D345:$U345,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.416666666666561,{"$f":"SUMPRODUCT(Business_Portfolio!D346:AM346,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V346:$AM346,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D346:$U346,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.499999999999893,{"$f":"SUMPRODUCT(Business_Portfolio!D347:AM347,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V347:$AM347,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D347:$U347,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.583333333333226,{"$f":"SUMPRODUCT(Business_Portfolio!D348:AM348,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V348:$AM348,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D348:$U348,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.666666666666558,{"$f":"SUMPRODUCT(Business_Portfolio!D349:AM349,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V349:$AM349,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D349:$U349,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.74999999999989,{"$f":"SUMPRODUCT(Business_Portfolio!D350:AM350,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D350/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V350:$AM350,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J350/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D350:$U350,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P350/P$10","v":0}]
[{"$f":"ROUNDUP(C351-0.0001,0)","v":27},null,26.833333333333222,{"$f":"SUMPRODUCT(Business_Portfolio!D351:AM351,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V351:$AM351,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D351:$U351,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.916666666666554,{"$f":"SUMPRODUCT(Business_Portfolio!D352:AM352,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V352:$AM352,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D352:$U352,Business_Portfolio!$D$8:$U$8)","v":0},0]
[27,null,26.999999999999886,{"$f":"SUMPRODUCT(Business_Portfolio!D353:AM353,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V353:$AM353,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D353:$U353,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.083333333333218,{"$f":"SUMPRODUCT(Business_Portfolio!D354:AM354,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V354:$AM354,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D354:$U354,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.166666666666551,{"$f":"SUMPRODUCT(Business_Portfolio!D355:AM355,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V355:$AM355,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D355:$U355,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.249999999999883,{"$f":"SUMPRODUCT(Business_Portfolio!D356:AM356,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V356:$AM356,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D356:$U356,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.333333333333215,{"$f":"SUMPRODUCT(Business_Portfolio!D357:AM357,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V357:$AM357,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D357:$U357,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.416666666666547,{"$f":"SUMPRODUCT(Business_Portfolio!D358:AM358,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V358:$AM358,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D358:$U358,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.499999999999879,{"$f":"SUMPRODUCT(Business_Portfolio!D359:AM359,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V359:$AM359,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D359:$U359,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.583333333333211,{"$f":"SUMPRODUCT(Business_Portfolio!D360:AM360,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V360:$AM360,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D360:$U360,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.666666666666544,{"$f":"SUMPRODUCT(Business_Portfolio!D361:AM361,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V361:$AM361,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D361:$U361,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.749999999999876,{"$f":"SUMPRODUCT(Business_Portfolio!D362:AM362,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V362:$AM362,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D362:$U362,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.833333333333208,{"$f":"SUMPRODUCT(Business_Portfolio!D363:AM363,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V363:$AM363,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D363:$U363,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.91666666666654,{"$f":"SUMPRODUCT(Business_Portfolio!D364:AM364,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V364:$AM364,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D364:$U364,Business_Portfolio!$D$8:$U$8)","v":0},0]
[28,null,27.999999999999872,{"$f":"SUMPRODUCT(Business_Portfolio!D365:AM365,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V365:$AM365,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D365:$U365,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.083333333333204,{"$f":"SUMPRODUCT(Business_Portfolio!D366:AM366,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V366:$AM366,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D366:$U366,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.166666666666536,{"$f":"SUMPRODUCT(Business_Portfolio!D367:AM367,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V367:$AM367,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D367:$U367,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.249999999999869,{"$f":"SUMPRODUCT(Business_Portfolio!D368:AM368,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V368:$AM368,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D368:$U368,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.333333333333201,{"$f":"SUMPRODUCT(Business_Portfolio!D369:AM369,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V369:$AM369,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D369:$U369,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.416666666666533,{"$f":"SUMPRODUCT(Business_Portfolio!D370:AM370,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V370:$AM370,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D370:$U370,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.499999999999865,{"$f":"SUMPRODUCT(Business_Portfolio!D371:AM371,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V371:$AM371,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D371:$U371,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.583333333333197,{"$f":"SUMPRODUCT(Business_Portfolio!D372:AM372,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V372:$AM372,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D372:$U372,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.666666666666529,{"$f":"SUMPRODUCT(Business_Portfolio!D373:AM373,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V373:$AM373,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D373:$U373,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.749999999999861,{"$f":"SUMPRODUCT(Business_Portfolio!D374:AM374,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V374:$AM374,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D374:$U374,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.833333333333194,{"$f":"SUMPRODUCT(Business_Portfolio!D375:AM375,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V375:$AM375,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D375:$U375,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.916666666666526,{"$f":"SUMPRODUCT(Business_Portfolio!D376:AM376,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V376:$AM376,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D376:$U376,Business_Portfolio!$D$8:$U$8)","v":0},0]
[29,null,28.999999999999858,{"$f":"SUMPRODUCT(Business_Portfolio!D377:AM377,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V377:$AM377,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D377:$U377,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.08333333333319,{"$f":"SUMPRODUCT(Business_Portfolio!D378:AM378,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V378:$AM378,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D378:$U378,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.166666666666522,{"$f":"SUMPRODUCT(Business_Portfolio!D379:AM379,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V379:$AM379,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D379:$U379,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.249999999999854,{"$f":"SUMPRODUCT(Business_Portfolio!D380:AM380,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V380:$AM380,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D380:$U380,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.333333333333186,{"$f":"SUMPRODUCT(Business_Portfolio!D381:AM381,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V381:$AM381,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D381:$U381,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.416666666666519,{"$f":"SUMPRODUCT(Business_Portfolio!D382:AM382,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V382:$AM382,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D382:$U382,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.499999999999851,{"$f":"SUMPRODUCT(Business_Portfolio!D383:AM383,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V383:$AM383,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D383:$U383,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.583333333333183,{"$f":"SUMPRODUCT(Business_Portfolio!D384:AM384,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V384:$AM384,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D384:$U384,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.666666666666515,{"$f":"SUMPRODUCT(Business_Portfolio!D385:AM385,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V385:$AM385,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D385:$U385,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.749999999999847,{"$f":"SUMPRODUCT(Business_Portfolio!D386:AM386,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V386:$AM386,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D386:$U386,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.833333333333179,{"$f":"SUMPRODUCT(Business_Portfolio!D387:AM387,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V387:$AM387,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D387:$U387,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.916666666666512,{"$f":"SUMPRODUCT(Business_Portfolio!D388:AM388,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V388:$AM388,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D388:$U388,Business_Portfolio!$D$8:$U$8)","v":0},0]
[30,null,29.999999999999844,{"$f":"SUMPRODUCT(Business_Portfolio!D389:AM389,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V389:$AM389,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D389:$U389,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.083333333333176,{"$f":"SUMPRODUCT(Business_Portfolio!D390:AM390,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V390:$AM390,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D390:$U390,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.166666666666508,{"$f":"SUMPRODUCT(Business_Portfolio!D391:AM391,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V391:$AM391,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D391:$U391,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.24999999999984,{"$f":"SUMPRODUCT(Business_Portfolio!D392:AM392,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V392:$AM392,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D392:$U392,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.333333333333172,{"$f":"SUMPRODUCT(Business_Portfolio!D393:AM393,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V393:$AM393,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D393:$U393,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.416666666666504,{"$f":"SUMPRODUCT(Business_Portfolio!D394:AM394,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V394:$AM394,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D394:$U394,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.499999999999837,{"$f":"SUMPRODUCT(Business_Portfolio!D395:AM395,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V395:$AM395,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D395:$U395,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.583333333333169,{"$f":"SUMPRODUCT(Business_Portfolio!D396:AM396,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V396:$AM396,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D396:$U396,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.666666666666501,{"$f":"SUMPRODUCT(Business_Portfolio!D397:AM397,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V397:$AM397,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D397:$U397,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.749999999999833,{"$f":"SUMPRODUCT(Business_Portfolio!D398:AM398,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V398:$AM398,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D398:$U398,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.833333333333165,{"$f":"SUMPRODUCT(Business_Portfolio!D399:AM399,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V399:$AM399,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D399:$U399,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.916666666666497,{"$f":"SUMPRODUCT(Business_Portfolio!D400:AM400,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V400:$AM400,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D400:$U400,Business_Portfolio!$D$8:$U$8)","v":0},0]
[31,null,30.999999999999829,{"$f":"SUMPRODUCT(Business_Portfolio!D401:AM401,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V401:$AM401,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D401:$U401,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.083333333333162,{"$f":"SUMPRODUCT(Business_Portfolio!D402:AM402,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V402:$AM402,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D402:$U402,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.166666666666494,{"$f":"SUMPRODUCT(Business_Portfolio!D403:AM403,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V403:$AM403,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D403:$U403,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.249999999999826,{"$f":"SUMPRODUCT(Business_Portfolio!D404:AM404,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V404:$AM404,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D404:$U404,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.333333333333158,{"$f":"SUMPRODUCT(Business_Portfolio!D405:AM405,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V405:$AM405,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D405:$U405,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.41666666666649,{"$f":"SUMPRODUCT(Business_Portfolio!D406:AM406,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V406:$AM406,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D406:$U406,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.499999999999822,{"$f":"SUMPRODUCT(Business_Portfolio!D407:AM407,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V407:$AM407,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D407:$U407,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.583333333333155,{"$f":"SUMPRODUCT(Business_Portfolio!D408:AM408,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V408:$AM408,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D408:$U408,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.666666666666487,{"$f":"SUMPRODUCT(Business_Portfolio!D409:AM409,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V409:$AM409,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D409:$U409,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.749999999999819,{"$f":"SUMPRODUCT(Business_Portfolio!D410:AM410,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V410:$AM410,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D410:$U410,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.833333333333151,{"$f":"SUMPRODUCT(Business_Portfolio!D411:AM411,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V411:$AM411,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D411:$U411,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.916666666666483,{"$f":"SUMPRODUCT(Business_Portfolio!D412:AM412,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V412:$AM412,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D412:$U412,Business_Portfolio!$D$8:$U$8)","v":0},0]
[32,null,31.999999999999815,{"$f":"SUMPRODUCT(Business_Portfolio!D413:AM413,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V413:$AM413,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D413:$U413,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.083333333333151,{"$f":"SUMPRODUCT(Business_Portfolio!D414:AM414,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D414/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V414:$AM414,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J414/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D414:$U414,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P414/P$10","v":0}]
[{"$f":"ROUNDUP(C415-0.0001,0)","v":33},null,32.166666666666487,{"$f":"SUMPRODUCT(Business_Portfolio!D415:AM415,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V415:$AM415,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D415:$U415,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.249999999999822,{"$f":"SUMPRODUCT(Business_Portfolio!D416:AM416,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V416:$AM416,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D416:$U416,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.333333333333158,{"$f":"SUMPRODUCT(Business_Portfolio!D417:AM417,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V417:$AM417,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D417:$U417,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.416666666666494,{"$f":"SUMPRODUCT(Business_Portfolio!D418:AM418,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V418:$AM418,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D418:$U418,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.499999999999829,{"$f":"SUMPRODUCT(Business_Portfolio!D419:AM419,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V419:$AM419,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D419:$U419,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.583333333333165,{"$f":"SUMPRODUCT(Business_Portfolio!D420:AM420,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V420:$AM420,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D420:$U420,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.666666666666501,{"$f":"SUMPRODUCT(Business_Portfolio!D421:AM421,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V421:$AM421,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D421:$U421,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.749999999999837,{"$f":"SUMPRODUCT(Business_Portfolio!D422:AM422,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V422:$AM422,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D422:$U422,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.833333333333172,{"$f":"SUMPRODUCT(Business_Portfolio!D423:AM423,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V423:$AM423,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D423:$U423,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.916666666666508,{"$f":"SUMPRODUCT(Business_Portfolio!D424:AM424,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V424:$AM424,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D424:$U424,Business_Portfolio!$D$8:$U$8)","v":0},0]
[33,null,32.999999999999844,{"$f":"SUMPRODUCT(Business_Portfolio!D425:AM425,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V425:$AM425,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D425:$U425,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.083333333333179,{"$f":"SUMPRODUCT(Business_Portfolio!D426:AM426,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V426:$AM426,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D426:$U426,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.166666666666515,{"$f":"SUMPRODUCT(Business_Portfolio!D427:AM427,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V427:$AM427,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D427:$U427,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.249999999999851,{"$f":"SUMPRODUCT(Business_Portfolio!D428:AM428,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V428:$AM428,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D428:$U428,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.333333333333186,{"$f":"SUMPRODUCT(Business_Portfolio!D429:AM429,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V429:$AM429,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D429:$U429,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.416666666666522,{"$f":"SUMPRODUCT(Business_Portfolio!D430:AM430,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V430:$AM430,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D430:$U430,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.499999999999858,{"$f":"SUMPRODUCT(Business_Portfolio!D431:AM431,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V431:$AM431,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D431:$U431,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.583333333333194,{"$f":"SUMPRODUCT(Business_Portfolio!D432:AM432,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V432:$AM432,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D432:$U432,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.666666666666529,{"$f":"SUMPRODUCT(Business_Portfolio!D433:AM433,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V433:$AM433,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D433:$U433,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.749999999999865,{"$f":"SUMPRODUCT(Business_Portfolio!D434:AM434,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V434:$AM434,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D434:$U434,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.833333333333201,{"$f":"SUMPRODUCT(Business_Portfolio!D435:AM435,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V435:$AM435,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D435:$U435,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.916666666666536,{"$f":"SUMPRODUCT(Business_Portfolio!D436:AM436,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V436:$AM436,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D436:$U436,Business_Portfolio!$D$8:$U$8)","v":0},0]
[34,null,33.999999999999872,{"$f":"SUMPRODUCT(Business_Portfolio!D437:AM437,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V437:$AM437,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D437:$U437,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.083333333333208,{"$f":"SUMPRODUCT(Business_Portfolio!D438:AM438,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V438:$AM438,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D438:$U438,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.166666666666544,{"$f":"SUMPRODUCT(Business_Portfolio!D439:AM439,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V439:$AM439,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D439:$U439,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.249999999999879,{"$f":"SUMPRODUCT(Business_Portfolio!D440:AM440,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V440:$AM440,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D440:$U440,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.333333333333215,{"$f":"SUMPRODUCT(Business_Portfolio!D441:AM441,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V441:$AM441,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D441:$U441,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.416666666666551,{"$f":"SUMPRODUCT(Business_Portfolio!D442:AM442,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V442:$AM442,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D442:$U442,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.499999999999886,{"$f":"SUMPRODUCT(Business_Portfolio!D443:AM443,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V443:$AM443,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D443:$U443,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.583333333333222,{"$f":"SUMPRODUCT(Business_Portfolio!D444:AM444,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V444:$AM444,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D444:$U444,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.666666666666558,{"$f":"SUMPRODUCT(Business_Portfolio!D445:AM445,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V445:$AM445,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D445:$U445,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.749999999999893,{"$f":"SUMPRODUCT(Business_Portfolio!D446:AM446,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V446:$AM446,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D446:$U446,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.833333333333229,{"$f":"SUMPRODUCT(Business_Portfolio!D447:AM447,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V447:$AM447,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D447:$U447,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.916666666666565,{"$f":"SUMPRODUCT(Business_Portfolio!D448:AM448,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V448:$AM448,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D448:$U448,Business_Portfolio!$D$8:$U$8)","v":0},0]
[35,null,34.999999999999901,{"$f":"SUMPRODUCT(Business_Portfolio!D449:AM449,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V449:$AM449,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D449:$U449,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.083333333333236,{"$f":"SUMPRODUCT(Business_Portfolio!D450:AM450,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V450:$AM450,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D450:$U450,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.166666666666572,{"$f":"SUMPRODUCT(Business_Portfolio!D451:AM451,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V451:$AM451,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D451:$U451,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.249999999999908,{"$f":"SUMPRODUCT(Business_Portfolio!D452:AM452,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V452:$AM452,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D452:$U452,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.333333333333243,{"$f":"SUMPRODUCT(Business_Portfolio!D453:AM453,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V453:$AM453,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D453:$U453,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.416666666666579,{"$f":"SUMPRODUCT(Business_Portfolio!D454:AM454,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V454:$AM454,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D454:$U454,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.499999999999915,{"$f":"SUMPRODUCT(Business_Portfolio!D455:AM455,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V455:$AM455,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D455:$U455,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.58333333333325,{"$f":"SUMPRODUCT(Business_Portfolio!D456:AM456,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V456:$AM456,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D456:$U456,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.666666666666586,{"$f":"SUMPRODUCT(Business_Portfolio!D457:AM457,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V457:$AM457,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D457:$U457,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.749999999999922,{"$f":"SUMPRODUCT(Business_Portfolio!D458:AM458,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V458:$AM458,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D458:$U458,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.833333333333258,{"$f":"SUMPRODUCT(Business_Portfolio!D459:AM459,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V459:$AM459,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D459:$U459,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.916666666666593,{"$f":"SUMPRODUCT(Business_Portfolio!D460:AM460,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V460:$AM460,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D460:$U460,Business_Portfolio!$D$8:$U$8)","v":0},0]
[36,null,35.999999999999929,{"$f":"SUMPRODUCT(Business_Portfolio!D461:AM461,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V461:$AM461,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D461:$U461,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.083333333333265,{"$f":"SUMPRODUCT(Business_Portfolio!D462:AM462,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V462:$AM462,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D462:$U462,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.1666666666666,{"$f":"SUMPRODUCT(Business_Portfolio!D463:AM463,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V463:$AM463,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D463:$U463,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.249999999999936,{"$f":"SUMPRODUCT(Business_Portfolio!D464:AM464,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V464:$AM464,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D464:$U464,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.333333333333272,{"$f":"SUMPRODUCT(Business_Portfolio!D465:AM465,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V465:$AM465,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D465:$U465,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.416666666666607,{"$f":"SUMPRODUCT(Business_Portfolio!D466:AM466,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V466:$AM466,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D466:$U466,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.499999999999943,{"$f":"SUMPRODUCT(Business_Portfolio!D467:AM467,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V467:$AM467,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D467:$U467,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.583333333333279,{"$f":"SUMPRODUCT(Business_Portfolio!D468:AM468,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V468:$AM468,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D468:$U468,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.666666666666615,{"$f":"SUMPRODUCT(Business_Portfolio!D469:AM469,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V469:$AM469,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D469:$U469,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.74999999999995,{"$f":"SUMPRODUCT(Business_Portfolio!D470:AM470,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V470:$AM470,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D470:$U470,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.833333333333286,{"$f":"SUMPRODUCT(Business_Portfolio!D471:AM471,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V471:$AM471,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D471:$U471,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.916666666666622,{"$f":"SUMPRODUCT(Business_Portfolio!D472:AM472,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V472:$AM472,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D472:$U472,Business_Portfolio!$D$8:$U$8)","v":0},0]
[37,null,36.999999999999957,{"$f":"SUMPRODUCT(Business_Portfolio!D473:AM473,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V473:$AM473,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D473:$U473,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.083333333333293,{"$f":"SUMPRODUCT(Business_Portfolio!D474:AM474,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V474:$AM474,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D474:$U474,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.166666666666629,{"$f":"SUMPRODUCT(Business_Portfolio!D475:AM475,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V475:$AM475,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D475:$U475,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.249999999999964,{"$f":"SUMPRODUCT(Business_Portfolio!D476:AM476,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V476:$AM476,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D476:$U476,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.3333333333333,{"$f":"SUMPRODUCT(Business_Portfolio!D477:AM477,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V477:$AM477,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D477:$U477,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.416666666666636,{"$f":"SUMPRODUCT(Business_Portfolio!D478:AM478,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D478/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V478:$AM478,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J478/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D478:$U478,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P478/P$10","v":0}]
[{"$f":"ROUNDUP(C479-0.0001,0)","v":38},null,37.499999999999972,{"$f":"SUMPRODUCT(Business_Portfolio!D479:AM479,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V479:$AM479,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D479:$U479,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.583333333333307,{"$f":"SUMPRODUCT(Business_Portfolio!D480:AM480,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V480:$AM480,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D480:$U480,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.666666666666643,{"$f":"SUMPRODUCT(Business_Portfolio!D481:AM481,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V481:$AM481,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D481:$U481,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.749999999999979,{"$f":"SUMPRODUCT(Business_Portfolio!D482:AM482,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V482:$AM482,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D482:$U482,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.833333333333314,{"$f":"SUMPRODUCT(Business_Portfolio!D483:AM483,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V483:$AM483,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D483:$U483,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.91666666666665,{"$f":"SUMPRODUCT(Business_Portfolio!D484:AM484,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V484:$AM484,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D484:$U484,Business_Portfolio!$D$8:$U$8)","v":0},0]
[38,null,37.999999999999986,{"$f":"SUMPRODUCT(Business_Portfolio!D485:AM485,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V485:$AM485,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D485:$U485,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.083333333333321,{"$f":"SUMPRODUCT(Business_Portfolio!D486:AM486,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V486:$AM486,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D486:$U486,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.166666666666657,{"$f":"SUMPRODUCT(Business_Portfolio!D487:AM487,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V487:$AM487,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D487:$U487,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.249999999999993,{"$f":"SUMPRODUCT(Business_Portfolio!D488:AM488,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V488:$AM488,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D488:$U488,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.333333333333329,{"$f":"SUMPRODUCT(Business_Portfolio!D489:AM489,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V489:$AM489,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D489:$U489,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.416666666666664,{"$f":"SUMPRODUCT(Business_Portfolio!D490:AM490,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V490:$AM490,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D490:$U490,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.5,{"$f":"SUMPRODUCT(Business_Portfolio!D491:AM491,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V491:$AM491,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D491:$U491,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.583333333333336,{"$f":"SUMPRODUCT(Business_Portfolio!D492:AM492,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V492:$AM492,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D492:$U492,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.666666666666671,{"$f":"SUMPRODUCT(Business_Portfolio!D493:AM493,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V493:$AM493,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D493:$U493,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.750000000000007,{"$f":"SUMPRODUCT(Business_Portfolio!D494:AM494,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V494:$AM494,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D494:$U494,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.833333333333343,{"$f":"SUMPRODUCT(Business_Portfolio!D495:AM495,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V495:$AM495,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D495:$U495,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,38.916666666666679,{"$f":"SUMPRODUCT(Business_Portfolio!D496:AM496,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V496:$AM496,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D496:$U496,Business_Portfolio!$D$8:$U$8)","v":0},0]
[39,null,39.000000000000014,{"$f":"SUMPRODUCT(Business_Portfolio!D497:AM497,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V497:$AM497,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D497:$U497,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.08333333333335,{"$f":"SUMPRODUCT(Business_Portfolio!D498:AM498,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V498:$AM498,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D498:$U498,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.166666666666686,{"$f":"SUMPRODUCT(Business_Portfolio!D499:AM499,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V499:$AM499,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D499:$U499,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.250000000000021,{"$f":"SUMPRODUCT(Business_Portfolio!D500:AM500,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V500:$AM500,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D500:$U500,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.333333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D501:AM501,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V501:$AM501,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D501:$U501,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.416666666666693,{"$f":"SUMPRODUCT(Business_Portfolio!D502:AM502,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V502:$AM502,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D502:$U502,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.500000000000028,{"$f":"SUMPRODUCT(Business_Portfolio!D503:AM503,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V503:$AM503,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D503:$U503,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.583333333333364,{"$f":"SUMPRODUCT(Business_Portfolio!D504:AM504,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V504:$AM504,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D504:$U504,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.6666666666667,{"$f":"SUMPRODUCT(Business_Portfolio!D505:AM505,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V505:$AM505,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D505:$U505,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.750000000000036,{"$f":"SUMPRODUCT(Business_Portfolio!D506:AM506,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V506:$AM506,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D506:$U506,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.833333333333371,{"$f":"SUMPRODUCT(Business_Portfolio!D507:AM507,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V507:$AM507,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D507:$U507,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,39.916666666666707,{"$f":"SUMPRODUCT(Business_Portfolio!D508:AM508,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V508:$AM508,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D508:$U508,Business_Portfolio!$D$8:$U$8)","v":0},0]
[40,null,40.000000000000043,{"$f":"SUMPRODUCT(Business_Portfolio!D509:AM509,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V509:$AM509,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D509:$U509,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.083333333333378,{"$f":"SUMPRODUCT(Business_Portfolio!D510:AM510,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V510:$AM510,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D510:$U510,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.166666666666714,{"$f":"SUMPRODUCT(Business_Portfolio!D511:AM511,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V511:$AM511,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D511:$U511,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.25000000000005,{"$f":"SUMPRODUCT(Business_Portfolio!D512:AM512,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V512:$AM512,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D512:$U512,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.333333333333385,{"$f":"SUMPRODUCT(Business_Portfolio!D513:AM513,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V513:$AM513,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D513:$U513,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.416666666666721,{"$f":"SUMPRODUCT(Business_Portfolio!D514:AM514,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V514:$AM514,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D514:$U514,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.500000000000057,{"$f":"SUMPRODUCT(Business_Portfolio!D515:AM515,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V515:$AM515,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D515:$U515,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.583333333333393,{"$f":"SUMPRODUCT(Business_Portfolio!D516:AM516,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V516:$AM516,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D516:$U516,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.666666666666728,{"$f":"SUMPRODUCT(Business_Portfolio!D517:AM517,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V517:$AM517,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D517:$U517,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.750000000000064,{"$f":"SUMPRODUCT(Business_Portfolio!D518:AM518,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V518:$AM518,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D518:$U518,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.8333333333334,{"$f":"SUMPRODUCT(Business_Portfolio!D519:AM519,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V519:$AM519,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D519:$U519,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,40.916666666666735,{"$f":"SUMPRODUCT(Business_Portfolio!D520:AM520,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V520:$AM520,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D520:$U520,Business_Portfolio!$D$8:$U$8)","v":0},0]
[41,null,41.000000000000071,{"$f":"SUMPRODUCT(Business_Portfolio!D521:AM521,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V521:$AM521,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D521:$U521,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.083333333333407,{"$f":"SUMPRODUCT(Business_Portfolio!D522:AM522,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V522:$AM522,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D522:$U522,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.166666666666742,{"$f":"SUMPRODUCT(Business_Portfolio!D523:AM523,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V523:$AM523,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D523:$U523,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.250000000000078,{"$f":"SUMPRODUCT(Business_Portfolio!D524:AM524,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V524:$AM524,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D524:$U524,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.333333333333414,{"$f":"SUMPRODUCT(Business_Portfolio!D525:AM525,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V525:$AM525,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D525:$U525,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.41666666666675,{"$f":"SUMPRODUCT(Business_Portfolio!D526:AM526,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V526:$AM526,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D526:$U526,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.500000000000085,{"$f":"SUMPRODUCT(Business_Portfolio!D527:AM527,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V527:$AM527,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D527:$U527,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.583333333333421,{"$f":"SUMPRODUCT(Business_Portfolio!D528:AM528,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V528:$AM528,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D528:$U528,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.666666666666757,{"$f":"SUMPRODUCT(Business_Portfolio!D529:AM529,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V529:$AM529,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D529:$U529,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.750000000000092,{"$f":"SUMPRODUCT(Business_Portfolio!D530:AM530,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V530:$AM530,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D530:$U530,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.833333333333428,{"$f":"SUMPRODUCT(Business_Portfolio!D531:AM531,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V531:$AM531,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D531:$U531,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,41.916666666666764,{"$f":"SUMPRODUCT(Business_Portfolio!D532:AM532,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V532:$AM532,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D532:$U532,Business_Portfolio!$D$8:$U$8)","v":0},0]
[42,null,42.000000000000099,{"$f":"SUMPRODUCT(Business_Portfolio!D533:AM533,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V533:$AM533,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D533:$U533,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.083333333333435,{"$f":"SUMPRODUCT(Business_Portfolio!D534:AM534,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V534:$AM534,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D534:$U534,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.166666666666771,{"$f":"SUMPRODUCT(Business_Portfolio!D535:AM535,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V535:$AM535,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D535:$U535,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.250000000000107,{"$f":"SUMPRODUCT(Business_Portfolio!D536:AM536,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V536:$AM536,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D536:$U536,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.333333333333442,{"$f":"SUMPRODUCT(Business_Portfolio!D537:AM537,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V537:$AM537,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D537:$U537,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.416666666666778,{"$f":"SUMPRODUCT(Business_Portfolio!D538:AM538,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V538:$AM538,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D538:$U538,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.500000000000114,{"$f":"SUMPRODUCT(Business_Portfolio!D539:AM539,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V539:$AM539,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D539:$U539,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.583333333333449,{"$f":"SUMPRODUCT(Business_Portfolio!D540:AM540,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V540:$AM540,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D540:$U540,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.666666666666785,{"$f":"SUMPRODUCT(Business_Portfolio!D541:AM541,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V541:$AM541,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D541:$U541,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.750000000000121,{"$f":"SUMPRODUCT(Business_Portfolio!D542:AM542,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D542/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V542:$AM542,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J542/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D542:$U542,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P542/P$10","v":0}]
[{"$f":"ROUNDUP(C543-0.0001,0)","v":43},null,42.833333333333456,{"$f":"SUMPRODUCT(Business_Portfolio!D543:AM543,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V543:$AM543,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D543:$U543,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,42.916666666666792,{"$f":"SUMPRODUCT(Business_Portfolio!D544:AM544,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V544:$AM544,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D544:$U544,Business_Portfolio!$D$8:$U$8)","v":0},0]
[43,null,43.000000000000128,{"$f":"SUMPRODUCT(Business_Portfolio!D545:AM545,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V545:$AM545,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D545:$U545,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.083333333333464,{"$f":"SUMPRODUCT(Business_Portfolio!D546:AM546,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V546:$AM546,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D546:$U546,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.166666666666799,{"$f":"SUMPRODUCT(Business_Portfolio!D547:AM547,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V547:$AM547,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D547:$U547,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.250000000000135,{"$f":"SUMPRODUCT(Business_Portfolio!D548:AM548,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V548:$AM548,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D548:$U548,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.333333333333471,{"$f":"SUMPRODUCT(Business_Portfolio!D549:AM549,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V549:$AM549,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D549:$U549,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.416666666666806,{"$f":"SUMPRODUCT(Business_Portfolio!D550:AM550,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V550:$AM550,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D550:$U550,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.500000000000142,{"$f":"SUMPRODUCT(Business_Portfolio!D551:AM551,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V551:$AM551,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D551:$U551,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.583333333333478,{"$f":"SUMPRODUCT(Business_Portfolio!D552:AM552,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V552:$AM552,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D552:$U552,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.666666666666814,{"$f":"SUMPRODUCT(Business_Portfolio!D553:AM553,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V553:$AM553,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D553:$U553,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.750000000000149,{"$f":"SUMPRODUCT(Business_Portfolio!D554:AM554,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V554:$AM554,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D554:$U554,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.833333333333485,{"$f":"SUMPRODUCT(Business_Portfolio!D555:AM555,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V555:$AM555,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D555:$U555,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,43.916666666666821,{"$f":"SUMPRODUCT(Business_Portfolio!D556:AM556,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V556:$AM556,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D556:$U556,Business_Portfolio!$D$8:$U$8)","v":0},0]
[44,null,44.000000000000156,{"$f":"SUMPRODUCT(Business_Portfolio!D557:AM557,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V557:$AM557,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D557:$U557,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.083333333333492,{"$f":"SUMPRODUCT(Business_Portfolio!D558:AM558,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V558:$AM558,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D558:$U558,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.166666666666828,{"$f":"SUMPRODUCT(Business_Portfolio!D559:AM559,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V559:$AM559,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D559:$U559,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.250000000000163,{"$f":"SUMPRODUCT(Business_Portfolio!D560:AM560,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V560:$AM560,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D560:$U560,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.333333333333499,{"$f":"SUMPRODUCT(Business_Portfolio!D561:AM561,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V561:$AM561,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D561:$U561,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.416666666666835,{"$f":"SUMPRODUCT(Business_Portfolio!D562:AM562,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V562:$AM562,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D562:$U562,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.500000000000171,{"$f":"SUMPRODUCT(Business_Portfolio!D563:AM563,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V563:$AM563,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D563:$U563,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.583333333333506,{"$f":"SUMPRODUCT(Business_Portfolio!D564:AM564,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V564:$AM564,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D564:$U564,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.666666666666842,{"$f":"SUMPRODUCT(Business_Portfolio!D565:AM565,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V565:$AM565,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D565:$U565,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.750000000000178,{"$f":"SUMPRODUCT(Business_Portfolio!D566:AM566,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V566:$AM566,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D566:$U566,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.833333333333513,{"$f":"SUMPRODUCT(Business_Portfolio!D567:AM567,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V567:$AM567,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D567:$U567,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,44.916666666666849,{"$f":"SUMPRODUCT(Business_Portfolio!D568:AM568,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V568:$AM568,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D568:$U568,Business_Portfolio!$D$8:$U$8)","v":0},0]
[45,null,45.000000000000185,{"$f":"SUMPRODUCT(Business_Portfolio!D569:AM569,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V569:$AM569,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D569:$U569,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.08333333333352,{"$f":"SUMPRODUCT(Business_Portfolio!D570:AM570,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V570:$AM570,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D570:$U570,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.166666666666856,{"$f":"SUMPRODUCT(Business_Portfolio!D571:AM571,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V571:$AM571,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D571:$U571,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.250000000000192,{"$f":"SUMPRODUCT(Business_Portfolio!D572:AM572,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V572:$AM572,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D572:$U572,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.333333333333528,{"$f":"SUMPRODUCT(Business_Portfolio!D573:AM573,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V573:$AM573,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D573:$U573,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.416666666666863,{"$f":"SUMPRODUCT(Business_Portfolio!D574:AM574,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V574:$AM574,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D574:$U574,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.500000000000199,{"$f":"SUMPRODUCT(Business_Portfolio!D575:AM575,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V575:$AM575,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D575:$U575,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.583333333333535,{"$f":"SUMPRODUCT(Business_Portfolio!D576:AM576,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V576:$AM576,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D576:$U576,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.66666666666687,{"$f":"SUMPRODUCT(Business_Portfolio!D577:AM577,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V577:$AM577,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D577:$U577,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.750000000000206,{"$f":"SUMPRODUCT(Business_Portfolio!D578:AM578,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V578:$AM578,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D578:$U578,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.833333333333542,{"$f":"SUMPRODUCT(Business_Portfolio!D579:AM579,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V579:$AM579,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D579:$U579,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,45.916666666666877,{"$f":"SUMPRODUCT(Business_Portfolio!D580:AM580,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V580:$AM580,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D580:$U580,Business_Portfolio!$D$8:$U$8)","v":0},0]
[46,null,46.000000000000213,{"$f":"SUMPRODUCT(Business_Portfolio!D581:AM581,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V581:$AM581,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D581:$U581,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.083333333333549,{"$f":"SUMPRODUCT(Business_Portfolio!D582:AM582,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V582:$AM582,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D582:$U582,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.166666666666885,{"$f":"SUMPRODUCT(Business_Portfolio!D583:AM583,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V583:$AM583,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D583:$U583,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.25000000000022,{"$f":"SUMPRODUCT(Business_Portfolio!D584:AM584,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V584:$AM584,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D584:$U584,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.333333333333556,{"$f":"SUMPRODUCT(Business_Portfolio!D585:AM585,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V585:$AM585,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D585:$U585,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.416666666666892,{"$f":"SUMPRODUCT(Business_Portfolio!D586:AM586,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V586:$AM586,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D586:$U586,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.500000000000227,{"$f":"SUMPRODUCT(Business_Portfolio!D587:AM587,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V587:$AM587,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D587:$U587,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.583333333333563,{"$f":"SUMPRODUCT(Business_Portfolio!D588:AM588,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V588:$AM588,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D588:$U588,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.666666666666899,{"$f":"SUMPRODUCT(Business_Portfolio!D589:AM589,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V589:$AM589,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D589:$U589,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.750000000000234,{"$f":"SUMPRODUCT(Business_Portfolio!D590:AM590,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V590:$AM590,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D590:$U590,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.83333333333357,{"$f":"SUMPRODUCT(Business_Portfolio!D591:AM591,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V591:$AM591,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D591:$U591,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,46.916666666666906,{"$f":"SUMPRODUCT(Business_Portfolio!D592:AM592,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V592:$AM592,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D592:$U592,Business_Portfolio!$D$8:$U$8)","v":0},0]
[47,null,47.000000000000242,{"$f":"SUMPRODUCT(Business_Portfolio!D593:AM593,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V593:$AM593,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D593:$U593,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.083333333333577,{"$f":"SUMPRODUCT(Business_Portfolio!D594:AM594,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V594:$AM594,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D594:$U594,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.166666666666913,{"$f":"SUMPRODUCT(Business_Portfolio!D595:AM595,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V595:$AM595,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D595:$U595,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.250000000000249,{"$f":"SUMPRODUCT(Business_Portfolio!D596:AM596,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V596:$AM596,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D596:$U596,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.333333333333584,{"$f":"SUMPRODUCT(Business_Portfolio!D597:AM597,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V597:$AM597,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D597:$U597,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.41666666666692,{"$f":"SUMPRODUCT(Business_Portfolio!D598:AM598,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V598:$AM598,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D598:$U598,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.500000000000256,{"$f":"SUMPRODUCT(Business_Portfolio!D599:AM599,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V599:$AM599,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D599:$U599,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.583333333333591,{"$f":"SUMPRODUCT(Business_Portfolio!D600:AM600,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V600:$AM600,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D600:$U600,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.666666666666927,{"$f":"SUMPRODUCT(Business_Portfolio!D601:AM601,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V601:$AM601,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D601:$U601,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.750000000000263,{"$f":"SUMPRODUCT(Business_Portfolio!D602:AM602,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V602:$AM602,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D602:$U602,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.833333333333599,{"$f":"SUMPRODUCT(Business_Portfolio!D603:AM603,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V603:$AM603,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D603:$U603,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,47.916666666666934,{"$f":"SUMPRODUCT(Business_Portfolio!D604:AM604,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V604:$AM604,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D604:$U604,Business_Portfolio!$D$8:$U$8)","v":0},0]
[48,null,48.00000000000027,{"$f":"SUMPRODUCT(Business_Portfolio!D605:AM605,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V605:$AM605,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D605:$U605,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.083333333333606,{"$f":"SUMPRODUCT(Business_Portfolio!D606:AM606,Business_Portfolio!$D$8:$AM$8)","v":0},{"$f":"D606/D$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V606:$AM606,Business_Portfolio!$V$8:$AM$8)","v":0},{"$f":"J606/J$10","v":0},null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D606:$U606,Business_Portfolio!$D$8:$U$8)","v":0},{"$f":"P606/P$10","v":0}]
[{"$f":"ROUNDUP(C607-0.0001,0)","v":49},null,48.166666666666941,{"$f":"SUMPRODUCT(Business_Portfolio!D607:AM607,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V607:$AM607,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D607:$U607,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.250000000000277,{"$f":"SUMPRODUCT(Business_Portfolio!D608:AM608,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V608:$AM608,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D608:$U608,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.333333333333613,{"$f":"SUMPRODUCT(Business_Portfolio!D609:AM609,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V609:$AM609,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D609:$U609,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.416666666666949,{"$f":"SUMPRODUCT(Business_Portfolio!D610:AM610,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V610:$AM610,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D610:$U610,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.500000000000284,{"$f":"SUMPRODUCT(Business_Portfolio!D611:AM611,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V611:$AM611,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D611:$U611,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.58333333333362,{"$f":"SUMPRODUCT(Business_Portfolio!D612:AM612,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V612:$AM612,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D612:$U612,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.666666666666956,{"$f":"SUMPRODUCT(Business_Portfolio!D613:AM613,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V613:$AM613,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D613:$U613,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.750000000000291,{"$f":"SUMPRODUCT(Business_Portfolio!D614:AM614,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V614:$AM614,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D614:$U614,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.833333333333627,{"$f":"SUMPRODUCT(Business_Portfolio!D615:AM615,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V615:$AM615,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D615:$U615,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,48.916666666666963,{"$f":"SUMPRODUCT(Business_Portfolio!D616:AM616,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V616:$AM616,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D616:$U616,Business_Portfolio!$D$8:$U$8)","v":0},0]
[49,null,49.000000000000298,{"$f":"SUMPRODUCT(Business_Portfolio!D617:AM617,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V617:$AM617,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D617:$U617,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.083333333333634,{"$f":"SUMPRODUCT(Business_Portfolio!D618:AM618,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V618:$AM618,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D618:$U618,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.16666666666697,{"$f":"SUMPRODUCT(Business_Portfolio!D619:AM619,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V619:$AM619,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D619:$U619,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.250000000000306,{"$f":"SUMPRODUCT(Business_Portfolio!D620:AM620,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V620:$AM620,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D620:$U620,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.333333333333641,{"$f":"SUMPRODUCT(Business_Portfolio!D621:AM621,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V621:$AM621,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D621:$U621,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.416666666666977,{"$f":"SUMPRODUCT(Business_Portfolio!D622:AM622,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V622:$AM622,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D622:$U622,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.500000000000313,{"$f":"SUMPRODUCT(Business_Portfolio!D623:AM623,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V623:$AM623,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D623:$U623,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.583333333333648,{"$f":"SUMPRODUCT(Business_Portfolio!D624:AM624,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V624:$AM624,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D624:$U624,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.666666666666984,{"$f":"SUMPRODUCT(Business_Portfolio!D625:AM625,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V625:$AM625,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D625:$U625,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.75000000000032,{"$f":"SUMPRODUCT(Business_Portfolio!D626:AM626,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V626:$AM626,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D626:$U626,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.833333333333655,{"$f":"SUMPRODUCT(Business_Portfolio!D627:AM627,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V627:$AM627,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D627:$U627,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,49.916666666666991,{"$f":"SUMPRODUCT(Business_Portfolio!D628:AM628,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V628:$AM628,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D628:$U628,Business_Portfolio!$D$8:$U$8)","v":0},0]
[50,null,50.000000000000327,{"$f":"SUMPRODUCT(Business_Portfolio!D629:AM629,Business_Portfolio!$D$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$V629:$AM629,Business_Portfolio!$V$8:$AM$8)","v":0},0,null,null,null,null,{"$f":"SUMPRODUCT(Business_Portfolio!$D629:$U629,Business_Portfolio!$D$8:$U$8)","v":0},0]

{"sheet":"Stoch_Test","index":16,"n_rows":1012,"n_cols":18,"rows_kept":1012,"cut":false,"hidden":false,"merged":[]}
[null,"Myopia",null,null,null,null,null,null,"Interest"]
[null,"Female","Income (Low)","Exercise (Yes)","1 myopic parents","2 myopic parents","High Educated","Myopia Trend","P Short Term","P Long Term","A Short Term","A Long Term",null,null,null,"PM","NBV per AP","NBV"]
["Input / Ouput",1,0.9,0.9,2.08,5.07,1.1000000000000001,1,2.629090909090909E-2,4.0690909090909097E-2,4.2545454545454544E-3,1.9445454545454547E-2,null,null,null,{"$f":"Business_Portfolio_Result!D13","v":5.0203484205092061E-2},{"$f":"Business_Portfolio_Result!D14","v":1.0040696841018411},{"$f":"'Business Size'!AD5","v":44163276.658007085}]
[]
["Baseline",1,0.9,0.9,2.08,5.07,1.1000000000000001,1,2.629090909090909E-2,4.0690909090909097E-2,4.2545454545454544E-3,1.9445454545454547E-2,null,null,"Mean",{"$f":"AVERAGE(P13:P1012)","v":4.3229808913723348E-2},{"$f":"AVERAGE(Q13:Q1012)","v":0.86459617827446744},{"$f":"AVERAGE(R13:R1012)","v":38028635.684530906}]
["95% Down",0.98,0.86,0.85,1.07,2.56,1.05,0,null,null,null,null,null,null,"SD",{"$f":"_xlfn.STDEV.S(P13:P1012)","v":7.2995189228117319E-2},{"$f":"_xlfn.STDEV.S(Q13:Q1012)","v":1.4599037845623444},{"$f":"_xlfn.STDEV.S(R13:R1012)","v":64212808.884247705}]
["95% Up",1.02,0.97,0.89,4.05,10.050000000000001,1.1499999999999999,0,null,null,null,null,null,null,"VaR 95%",{"$f":"_xlfn.PERCENTILE.INC(P$13:P$1012, 0.05)","v":-8.1726376883343707E-2},{"$f":"_xlfn.PERCENTILE.INC(Q$13:Q$1012, 0.05)","v":-1.6345275376668738},-71893507.984642565]
["SD",{"$f":"((B7-B5)+(B5-B6))/2 / 1.96","v":1.0204081632653071E-2},{"$f":"((C7-C5)+(C5-C6))/2 / 1.96","v":2.8061224489795915E-2},1.0204081632653071E-2,0.76020408163265296,1.9107142857142858,2.5510204081632619E-2,0,1.0224089201488791E-2,1.7094938113105539E-2,6.1428154634647633E-3,1.6737345287491892E-2,null,null,"VaR 99.5%",{"$f":"_xlfn.PERCENTILE.INC(P$13:P$1012, 0.005)","v":-0.15244081922475194},{"$f":"_xlfn.PERCENTILE.INC(Q$13:Q$1012, 0.005)","v":-3.048816384495038},-134099976.92377533]
[]
["Formula",1.0076639577049222,0.91552111101837885,0.89312152732110806,3.4725803115637985,7.7983296555326875,1.0958873457369238,1,2.4007956329489988E-2,3.8544935495775312E-2,5.5645017415150225E-3,3.137815129738418E-2]
[]
["Scenario"]
[1,1,0.9,0.9,2.08,5.07,1.1000000000000001,1,2.629090909090909E-2,4.0690909090909097E-2,4.2545454545454544E-3,1.9445454545454547E-2,null,null,null,5.0203484205091943E-2,1.0040696841018386,44163276.658006981]
[{"$f":"A13+1","v":2},1.0108975007942753,0.88824345194364651,0.90476195751272248,1.1289159476935779,4.9751174174837454,1.0864711939349152,1,3.3149076569339034E-2,5.4749961875122294E-2,2.5486361770807198E-3,3.2903129377112539E-2,null,null,null,0.12554611839107396,2.5109223678214789,110441098.81284969]
[{"$f":"A14+1","v":3},1.0080804454823113,0.87000516954937068,0.90723516501228674,1.7318352071777445,3.6104012126639287,1.1616577372791848,1,4.0955717292767396E-2,3.2302908514796794E-2,3.1639707821859032E-3,-4.913043763519271E-3,null,null,null,-2.3755041040549835E-2,-0.47510082081099658,-20896964.943913311]
[4,1.012041300381898,0.88921250750044667,0.90824022049410835,3.0085223420883307,5.4896961903744232,1.1161516522458677,1,2.4448460621949275E-2,2.7714254061040465E-2,3.3855809698439998E-3,1.4628963155880401E-3,null,null,null,-1.3618733317043474E-2,-0.27237466634086943,-11980202.106195755]
[5,0.99101580830782299,0.87632846412326215,0.88791298215215442,0.89084429474772708,5.5135826888929191,1.1218540486875141,1,3.7442626743724429E-2,4.7963334865413446E-2,6.5913683355999977E-3,3.2389773992634908E-3,null,null,null,9.3687515185932366E-2,1.8737503037186471,82415547.806498811]
[6,0.99944860201816177,0.89893803276605577,0.88868237315070886,2.1254340137284076,5.6855217912958844,1.1281049184338232,1,3.192004497054652E-2,5.1954753628469179E-2,1.0338391408229026E-2,1.7031615161573865E-2,null,null,null,9.7636504149541545E-2,1.9527300829908305,85889416.102309212]
[7,1.0019917246057917,0.90138220442702999,0.89166968769019028,1.8618566260397833,4.3899308694369221,1.1332792771069142,1,2.7762339714182023E-2,-5.64486538209482E-3,1.9113239560072964E-2,3.9798778267239598E-2,null,null,null,-0.1103690919434845,-2.20738183886969,-97090088.848828167]
[8,1.0077052621854532,0.86453484111573897,0.89600981069050578,1.470039064647914,6.7812841021778585,1.114571685314407,1,3.6760246942313175E-2,1.2331504176324434E-2,3.7257315534323368E-3,3.1661302212937933E-2,null,null,null,-2.036732099830749E-3,-4.0734641996614973E-2,-1791683.6774836071]
[9,1.0077771591994746,0.95365293191459144,0.89272636160744367,1.9053017497576956,3.1440951047075032,1.1118399434524515,1,-2.9956149013309792E-3,3.5427637987466148E-2,7.4311710007521218E-3,1.2218366143747368E-2,null,null,null,-3.8283911854366262E-2,-0.76567823708732508,-33677801.800928496]
[10,0.98680027212563015,0.92127666389909202,0.88420775359480042,2.1221274175269516,3.1287239792714638,1.1219116135441709,1,2.9315406733174634E-2,4.8993659075121009E-2,1.2649166706952146E-2,3.688830300090655E-2,null,null,null,5.4508809049157635E-2,1.0901761809831525,47950608.457814194]
[11,0.98612031743972306,0.90780771899235979,0.89639261910470802,2.7865695194994933,4.1491360225250942,1.1086148435342884,1,3.7135843083248264E-2,4.1171394505344051E-2,1.4118087059535626E-3,2.4895578780646375E-2,null,null,null,4.5202598003767878E-2,0.90405196007535749,39764069.624048114]
[12,0.99828914329163509,0.87267214312111774,0.90581023298458707,2.4983311016545682,4.0826626791658915,1.0905190859097318,1,3.4063020185268217E-2,5.8550649358285883E-2,6.392967645753032E-3,6.1034482428458728E-2,null,null,null,0.13249266740874766,2.6498533481749531,116551877.19692877]
[13,1.0105460781313582,0.93930320034041848,0.91236337581518234,1.3188843040497793,6.2438680595457807,1.1136371599654893,1,1.9913706178740789E-2,4.0868015014676476E-2,9.8462464154071838E-3,8.8842051292646954E-4,null,null,null,5.7635084330376132E-2,1.1527016866075224,50700747.463894136]
[14,0.99122575188481588,0.882108640557974,0.90304305714250011,1.2772671111105862,10.150219324268715,1.0951527262974499,1,4.2790974532874976E-2,3.0974493335911128E-2,4.3292881691268711E-3,4.9349954473212457E-2,null,null,null,0.12065978562830891,2.4131957125661776,106142662.77674705]
[15,1.0158186699301543,0.91951573571673573,0.91549482458500531,1.8195390251758394,4.208214522492753,1.0848352702787869,1,3.8018916979697066E-2,4.815965387284718E-2,4.0941173732961314E-3,4.8257944799183772E-2,null,null,null,9.652096191764245E-2,1.9304192383528487,84908089.786195621]
[16,0.98730466217753277,0.89371665573097314,0.90384274923628005,2.506336409605749,5.7666852748731241,1.0801372010175669,1,1.1282010140201764E-2,1.6566300654342503E-2,1.787866287641601E-3,1.1679654733126359E-2,null,null,null,-4.3947334806648461E-2,-0.87894669613296916,-38659832.80202736]
[17,1.0018906246276114,0.89963421575225333,0.91596454130043758,3.5424462347003298,3.0680029669491575,1.1146084471175914,1,2.9160868685357156E-2,3.0759263893387762E-2,-1.0699214115510109E-3,2.0752865939979114E-2,null,null,null,-2.0282972417706276E-2,-0.40565944835412548,-17842636.552286014]
[18,0.99972322975214578,0.90285985170614869,0.89458660400982726,1.9903978306170731,4.3208825233601607,1.1053500785637813,1,1.6350712284717434E-2,4.4231367193306823E-2,-2.9218696258527122E-3,2.3474580035986226E-2,null,null,null,4.2111166566324805E-2,0.84222333132649585,37044582.241791636]
[19,1.0180521407823797,0.88629151628306124,0.89844542652055948,2.1368075628601146,5.8781405930214872,1.1441104593339684,1,2.7477406201428706E-2,7.2798717644234442E-2,-1.7441770837313105E-3,1.0551074429304232E-2,null,null,null,0.15714366086100665,3.1428732172201324,138236998.47814083]
[20,1.0081992204189223,0.89314240110498944,0.8947869000452725,1.5140509252698977,4.9288029279557604,1.1032957037706512,1,3.4944884393355677E-2,3.8349100333268084E-2,1.1303227554591535E-2,-3.7446668308735685E-3,null,null,null,3.5811091339679774E-2,0.71622182679359536,31502497.472058453]
[21,1.0030631851868168,0.91196350377912727,0.93206198163289544,0.92819530993132826,8.0063672855917805,1.1084354885525816,1,2.2276988400332192E-2,4.0019908554133066E-2,1.8234294769854477E-2,1.0377740261429536E-2,null,null,null,9.591471204885979E-2,1.9182942409771955,84374780.5726448]
[22,0.99510090713536736,0.91332033316362715,0.90130683226787423,1.7912679971097298,3.7807442280623995,1.0911422801140676,1,2.8605814067623067E-2,3.9008321772340607E-2,-1.2208015870429009E-2,1.3427693731278119E-2,null,null,null,1.7517041558206197E-2,0.3503408311641239,15409487.305791454]
[23,1.0111537798060688,0.88941950484135235,0.90716917255430141,2.7748588433763932,5.8979335531076584,1.1157621316882977,1,2.890684904798433E-2,2.0267239455975014E-2,4.4468540458712192E-3,3.0481400418877078E-2,null,null,null,-7.3383688756243296E-3,-0.14676737751248656,-6455456.6282440331]
[24,1.0086394800114049,0.91526587389663105,0.90336621034447295,2.8475350382556313,7.3152435488556691,1.0453539912382712,1,5.9198274370576807E-3,3.921659133003795E-2,3.4321091471099796E-3,2.631102606925317E-2,null,null,null,6.2233844691535617E-2,1.2446768938307122,54746210.230662897]
[25,0.99410613352633814,0.93209036716054294,0.90078964529237115,1.6114499633170194,5.4687202206415506,1.0846265462911953,1,2.2823212675432657E-2,2.2646040112873887E-2,5.0162660220993858E-3,2.5655366932194307E-2,null,null,null,2.7241263316201973E-3,5.4482526632403938E-2,2396374.4098562319]
[26,1.0247296660585676,0.84447444223925783,0.88862383724089078,2.2651162460538292,2.6271279806490102,1.1272162899337268,1,2.0039238150943474E-3,2.8821759760321607E-2,5.669233893776918E-3,3.1638151944944418E-2,null,null,null,-5.8990282607072723E-2,-1.1798056521414544,-51892895.725471087]
[27,0.99987073850963459,0.91732623554625792,0.9014225320805338,2.3787803385572057,2.014552169245833,1.1240879050596577,1,3.632608582167169E-2,8.1391843080583587E-2,3.3073523134280209E-4,3.1070598579852893E-2,null,null,null,0.13562142525768206,2.7124285051536408,119304200.08180903]
[28,0.9924814520264359,0.87951766020330724,0.89748813120294346,1.7863679232273919,4.9342280384404615,1.1040378006122149,1,4.4042447134508222E-2,5.6776218840766488E-2,2.1417235876019635E-3,2.2810937533690769E-3,null,null,null,0.10700723862810774,2.1401447725621545,94132715.264076754]
[29,1.0072488678514302,0.90137147289391484,0.8766424244823815,2.9029671316937451,2.8574484687370574,1.1294307615389942,1,3.4189444981303441E-2,3.8556674318475294E-2,1.5617511493698282E-3,1.8751726774032858E-2,null,null,null,1.6773913902356284E-3,3.3547827804712563E-2,1475576.8688903381]
[30,1.0042055021250378,0.9258031190945647,0.89674401334394149,1.5960664552724149,3.3819404611105282,1.1215410584783227,1,1.2728793172919689E-2,5.3349348340943202E-2,9.4881980107126788E-3,2.1504554439238141E-2,null,null,null,4.8994303531330538E-2,0.97988607062661059,43099577.963177674]
[31,0.98620619192241421,0.87290904799382318,0.90278372965062692,0.97205924871144433,7.2576025306805683,1.060851842559001,1,1.7908882821199772E-2,3.9091445745937398E-2,4.0046148982087774E-3,5.0779126303683361E-3,null,null,null,7.9182829629503446E-2,1.5836565925900687,69655986.369506001]
[32,1.0097561219931142,0.88263288391808503,0.90455215670629907,2.8316678453841169,3.7961400535585206,1.0954716001132017,1,1.6864731030394091E-2,2.9913139301679867E-2,7.7184261476669104E-3,7.5324010164330678E-3,null,null,null,-2.7313842039818115E-2,-0.54627684079636218,-24027590.548690289]
[33,1.003741998945229,0.91226028995522057,0.89640958161907136,1.5411976025007208,3.4938193244789923,1.0987758432179557,1,1.1165050846648128E-2,2.4647772632692192E-2,8.7880334153382714E-3,8.4229235664883204E-3,null,null,null,-5.4889527823245625E-2,-1.0977905564649124,-48285521.239569694]
[34,1.001511283754789,0.9031784607703448,0.89224552785292299,3.115473739100425,7.6227479892084169,1.1270139848008061,1,3.9818795692980809E-2,5.4901518838236886E-2,3.8756732759103645E-3,-4.2895619259527562E-3,null,null,null,0.11049972956136733,2.2099945912273462,97205008.865871847]
[35,1.0119247248669037,0.9022781254135499,0.9092279753359056,0.91259723796302961,7.3813153153710811,1.1684666650055304,1,3.7665199785235443E-2,6.5215059614479376E-2,9.524356278937194E-3,2.3194420596890371E-2,null,null,null,0.18885764325538451,3.7771528651076895,166135328.65555143]
[36,1.0093441425381446,0.88802779459706982,0.89280679988428668,1.6218654380609148,5.4236080624908407,1.0959336779378981,1,2.12543026072332E-2,4.6338877495597626E-2,2.0254592290586773E-3,8.6629068134125749E-3,null,null,null,6.7649231604966484E-2,1.3529846320993295,59510047.527113743]
[37,1.0112393478981447,0.94388275460037019,0.91033663623513095,1.9890318160716107,7.1875271562777918,1.0816244719642449,1,2.0412702223957448E-2,4.3803751116773496E-2,3.9612340009645645E-3,2.6640399530615724E-2,null,null,null,9.3268542377756919E-2,1.865370847555138,82046983.505980432]
[38,0.99787177587233378,0.87534518772331649,0.88996898843495553,1.5654245404727785,6.0545186188793316,1.094930253575336,1,2.5856549770359526E-2,5.6295605509275294E-2,9.0356757925130447E-3,2.8698989966260129E-2,null,null,null,0.133031486496798,2.6606297299359598,117025868.53101563]
[39,1.0021554873762226,0.84732621366726379,0.91075164871864678,-0.19563303497579332,4.6661602229058321,1.1122593272787042,1,7.3486091548656436E-3,6.080504737171237E-2,2.4038012689515525E-3,-5.7516661912084405E-3,null,null,null,0.1302210657550954,2.6044213151019076,114553582.18064669]
[40,1.0064390463736579,0.90936148667187844,0.90120633980562892,-0.3775697320256417,5.9024113488646792,1.1324053813940296,1,2.615409538150399E-2,1.8272197485702173E-2,1.0699825741770743E-2,3.7685438981609448E-2,null,null,null,6.7230346515998338E-2,1.3446069303199666,59141560.391909309]
[41,0.99115721535117285,0.92871894824161239,0.9002593916340379,1.73648208604898,2.1877971210398939,1.1102730909977239,1,1.780591196897955E-2,3.3811968256824587E-2,-2.7295871066175103E-4,1.3545158424967139E-2,null,null,null,-5.611726235958997E-2,-1.1223452471917992,-49365541.498117112]
[42,1.0194418699849166,0.85758912891885908,0.90720458732510312,1.8467019617746268,6.5326771339901608,1.1156155630263083,1,3.2773353657279014E-2,2.0271069521898093E-2,3.0590210385903144E-3,4.6871463412407818E-2,null,null,null,2.4527902243306355E-2,0.49055804486612703,21576839.730614148]
[43,0.99555957416962937,0.89820556790688055,0.88553530625452859,0.91641990583638711,4.0284132649180791,1.1118021471323822,1,1.4384013530724091E-2,2.8605282147393333E-2,3.8878487162158394E-3,2.735512753389828E-2,null,null,null,-7.9392381942185088E-3,-0.15878476388437016,-6984032.6498599071]
[44,1.0107146573011327,0.90291140043946994,0.90500726684551658,1.2772056001370498,8.8973595774935053,1.1110201587122861,1,2.6680507330552234E-2,6.1723026795856048E-2,6.9333579772337334E-3,3.3388036675428473E-2,null,null,null,0.19011567219844211,3.8023134439688415,167241998.46414602]
[45,1.002532865807825,0.89827304366087568,0.88352680857077825,2.9134481845726401,2.3830023753383562,1.1247476617204597,1,1.6786459409756573E-2,6.0143101203543783E-2,2.1985244311210558E-4,8.3467500903910835E-3,null,null,null,4.4048561281674226E-2,0.88097122563348429,38748880.263422988]
[46,0.98614556804498688,0.85082891759247714,0.88534872098348494,1.598004455114008,6.3710524506757125,1.0979271749585449,1,1.956954977014267E-2,1.0972616824293784E-2,9.042216054162576E-3,2.4915158125379994E-2,null,null,null,-3.0440979759798058E-2,-0.60881959519596107,-26778488.229635648]
[47,0.99339411277982692,0.95857861261855237,0.89989971931419233,1.3461106421958955,6.4849897938434875,1.111065039041885,1,2.203532166207748E-2,3.6720628456980674E-2,-2.5731064234276232E-3,-7.0130756287020771E-3,null,null,null,3.9965164149080953E-2,0.79930328298161901,35156775.051471606]
[48,1.0042545126668796,0.91990333601693686,0.90338328150624136,1.9339773148300357,7.9027805801746043,1.082568127398404,1,1.9955909761861575E-2,2.1010203152004164E-2,-1.2513742331463152E-3,1.1750511943482082E-2,null,null,null,8.5859486707194448E-3,0.17171897341438888,7552934.4729816737]
[49,1.0081714374966417,0.89592195694136112,0.89615192887108386,3.160588516800674,4.3679928257104521,1.084258827463989,1,1.6141717458957747E-2,4.2724317214061079E-2,1.5398151897612119E-2,-3.5978480964473127E-3,null,null,null,2.0689172950665014E-2,0.41378345901330021,18199965.267607871]
[50,0.99553392548041053,0.93450386771584248,0.90090779452112812,1.0165746138619611,6.5321039961112675,1.1253554140111148,1,4.0307185658389089E-2,3.04912786544831E-2,-5.0517115649796477E-3,3.9013115749186422E-2,null,null,null,7.2981332617339092E-2,1.4596266523467816,64200619.424790233]
[51,1.0094836721355034,0.91928166416302126,0.8892581758343302,0.62727311060576385,6.6881295863098087,1.1390303968676221,1,2.8870771119070351E-2,4.3230764381447163E-2,-2.386661380777714E-3,2.8235451754260742E-2,null,null,null,0.11011956267475849,2.2023912534951693,96870581.571524471]
[52,0.98256237286254366,0.94880552819919861,0.91852405088422251,0.81647316679068482,3.8528097939263661,1.0733237792933887,1,1.9864497454967392E-2,5.5432459824185813E-2,-6.6219205711343576E-3,3.1196234220543288E-2,null,null,null,9.4278746234372546E-2,1.8855749246874505,82935645.181700855]
[53,0.99396973405149525,0.90025653308750198,0.90766236648058396,3.1759505599249547,4.1250845548540784,1.0967637382098094,1,3.1848846184293698E-2,5.8548313700303972E-2,1.3642897138239261E-3,9.1038322914797284E-3,null,null,null,8.9684053299610086E-2,1.7936810659922016,78893760.470919728]
[54,0.99282098406945696,0.9404369460902896,0.89421278903908952,2.9894823342827053,6.7722188478551022,1.1183153092735645,1,1.5213078778753705E-2,2.5369492768810148E-3,-9.7947034065937709E-5,1.7822063852711411E-2,null,null,null,-8.4303735865087617E-2,-1.6860747173017521,-74160773.286245123]
[55,0.99854546083431184,0.87480339632729864,0.88948986595806434,2.5051138194691704,2.6686669039080839,1.1076648426070645,1,3.5929911706074048E-2,3.1173140848269158E-2,3.9352085931068153E-3,1.9797073214636585E-2,null,null,null,-2.3205413170749783E-2,-0.46410826341499556,-20413465.281344712]
[56,1.005288938296935,0.88381298400252728,0.91021782192901457,3.3293923145632203,4.5279946733045762,1.0931685559280562,1,4.1169047144805578E-2,6.5641562338564358E-2,3.7389622511088622E-3,2.6956437611015523E-2,null,null,null,0.14158742603664909,2.8317485207329813,124552404.40697187]
[57,1.004172912736528,0.86976592686543464,0.89954318219980822,0.82506888442664938,3.9370019850071785,1.0701613694700858,1,1.3369154127294849E-2,5.3405652639498702E-2,3.9496490073226871E-3,2.1988736703591742E-2,null,null,null,7.9251182036180992E-2,1.5850236407236196,69716114.989942163]
[58,1.0094700036313511,0.8951052028324914,0.89982592889117241,1.7408710961113381,6.983349821421057,1.0786882554526969,1,1.6039991985527538E-2,4.2933358659251908E-2,2.0722100663853674E-3,8.2878852625071359E-4,null,null,null,6.7828077880128276E-2,1.3565615576025654,59667376.000511266]
[59,1.0064466865249431,0.90620962945810768,0.89977453459678813,1.5739861846294376,2.5842316286111178,1.1321183850534438,1,1.0751733898153934E-2,3.2801050164573256E-2,-5.4985184280208097E-3,-1.8886091481365302E-3,null,null,null,-7.1615351406653649E-2,-1.4323070281330728,-62998985.572631769]
[60,1.0047158348912624,0.87688260048160183,0.90529495552438866,1.5167055877754276,2.2147459920025288,1.1061764870648396,1,3.4876221916213902E-2,5.4024505359556163E-2,-1.5246245998925077E-3,3.1883653506510991E-2,null,null,null,4.0132031365337655E-2,0.8026406273067529,35303565.720553264]
[61,0.99942718434776712,0.89077153671758569,0.9040338096446503,3.2769231366630533,2.6393156582610739,1.1039624085015556,1,2.6541516150464201E-2,3.838058509730246E-2,1.0049420945241198E-2,1.5908360786893359E-2,null,null,null,-3.4929985443848972E-3,-6.9859970887697936E-2,-3072740.1399371354]
[62,1.0142942466373757,0.87158465575287625,0.88385721618246915,2.6265790698975922,7.5017123753702002,1.1218456518743054,1,2.8914976310007768E-2,3.8723537338549774E-2,1.4216225243834329E-3,1.3028449232293394E-2,null,null,null,6.1680227031399387E-2,1.2336045406279874,54259200.807423003]
[63,1.0040323034327259,0.90491619436813853,0.90723327373595075,1.9464988553838021,3.8548814627285628,1.1297868655821208,1,3.3696773635661398E-2,3.9391026618285481E-2,2.1779638084571864E-2,3.1032498053168382E-2,null,null,null,3.7189411821874289E-2,0.74378823643748571,32714986.002334207]
[64,0.99382960207636573,0.8910156450795329,0.90815101376521645,1.334062266241606,5.4688702687072617,1.0957622380283158,1,2.4327115702477965E-2,5.4110167534813756E-2,8.912419110289482E-3,2.2085495300664247E-2,null,null,null,0.11343275090047032,2.2686550180094058,99785145.182974383]
[65,1.0001952047136469,0.9144152284529713,0.90325922831124372,3.8514795239532584,8.8142933037143116,1.0964252247762267,1,3.6067382003195023E-2,3.2686074740745724E-2,-5.4569034565839407E-3,1.7311133716616082E-2,null,null,null,5.3671000618807599E-2,1.0734200123761519,47213600.537312023]
[66,0.99235764581303543,0.90664336274968516,0.89316513803936592,2.1899887146779342,6.1380872507152997,1.0929666476315432,1,1.7514625936579233E-2,6.1142408072844975E-2,5.2842301261059217E-3,-8.0002173678202435E-3,null,null,null,0.10823283358095857,2.1646566716191709,95210853.362067938]
[{"$f":"A78+1","v":67},0.99384928148508911,0.8652803286474422,0.89325905653170889,3.1151821560681419,8.9360974682358929,1.0887824481040032,1,2.846163837019074E-2,3.5378804607713636E-2,7.3568866468683766E-3,2.2467778982700297E-2,null,null,null,7.0929427541805895E-2,1.4185885508361178,62395588.30072435]
[68,0.97197713228079974,0.88888148977688297,0.90914614197698818,1.6620483890976416,5.8827794456829485,1.1103078695215749,1,2.6275837692745101E-2,4.9991046740707847E-2,2.1073800663971671E-3,4.2076372076128368E-3,null,null,null,8.5652112668376745E-2,1.7130422533675347,75346920.79663758]
[69,1.0085150435559094,0.86794555137080909,0.90267149042016293,2.8258659369381482,4.6851937377133428,1.0679754302455771,1,3.2690583956781684E-2,5.1077120979991196E-2,5.9071308096775178E-3,3.2781641907057235E-2,null,null,null,9.7318521159602045E-2,1.9463704231920405,85609691.079642072]
[70,1.0048683253463084,0.93071462180319486,0.89930796171774896,1.2835187885567645,6.2816452392610502,1.0933509258002614,1,1.3996746318566226E-2,3.2021814177376019E-2,-5.9911470870534569E-5,3.0822413252473181E-2,null,null,null,4.6396372182120435E-2,0.92792744364240853,40814215.44839751]
[71,1.0008788608543,0.92971938713600411,0.90661513127951188,1.7716175514850485,6.7126668629957322,1.1455107950836507,1,1.1201262858856068E-2,2.2370412266857587E-2,1.5268634409223936E-2,5.2724508613742421E-2,null,null,null,1.9258595695154875E-2,0.38517191390309746,16941507.212034523]
[72,1.0014177638063717,0.90744953498467562,0.88604120787178209,0.94984019343023185,0.62976123270487694,1.0439646084196246,1,2.8562454197885841E-2,5.8734058041553398E-2,6.4600610121252639E-3,8.5432480305580438E-3,null,null,null,-8.1921094874237918E-2,-1.638421897484758,-72064798.576088831]
[73,0.99682131454596978,0.86691466650235305,0.89465044556934559,2.398104365721184,7.3457878376510761,1.1569242420474273,1,1.276221460725928E-2,3.6440074468372746E-2,1.4176835820528802E-3,2.1586357832824258E-2,null,null,null,4.1377145469007157E-2,0.82754290938014297,36398874.532318264]
[74,0.97492594988173265,0.8487451209422745,0.87589936965621384,1.0079900248647315,8.4474166792340739,1.0874985425630548,1,1.8741587665437286E-2,6.1621101397616139E-2,6.6176561939380874E-4,7.6099964355036184E-3,null,null,null,0.1671811384265581,3.3436227685311617,147066821.85982209]
[75,0.99051932496443629,0.94597760339052073,0.91536166492862236,2.6590268334892162,2.4753008557970335,1.1089629175403803,1,2.089685432715202E-2,2.0616751288542477E-2,6.8357724679758512E-3,3.3832239683645147E-2,null,null,null,-6.5511981274881684E-2,-1.3102396254976336,-57629939.420884386]
[76,1.0055362715037872,0.9356663993416402,0.89676523731815272,1.7873480042928387,4.5343958559524022,1.06078732099569,1,1.5446516242213212E-2,1.4615834103246295E-2,1.3173519877054011E-2,2.5662033426669756E-2,null,null,null,-4.4167146838965339E-2,-0.88334293677930664,-38853198.25762628]
[77,1.0029294438600114,0.87781628092851949,0.90316676155454279,1.2687326864839581,4.3498323733747473,1.127944948200541,1,2.8402059478709458E-2,4.4055973833427256E-2,4.3782721024598677E-3,4.3516554885324132E-2,null,null,null,7.0334301949454878E-2,1.4066860389890974,61872064.951749437]
[78,0.97688889197837225,0.91313964240038914,0.88638448473581521,1.7318822236164653,9.2060648132147662,1.146320066598095,1,1.6577582171409214E-2,7.2653207744109521E-2,9.6078067807032208E-3,9.1759628165108686E-3,null,null,null,0.19115796029514137,3.8231592059028268,168158884.18036109]
[79,0.98720033527634365,0.89233645661871075,0.90130405423404281,1.7770784536366979,4.4021529587001194,1.094504736013028,1,3.1234813193761146E-2,3.8338026334317668E-2,-1.1190422698921683E-3,8.114431602257912E-3,null,null,null,2.816258093531435E-2,0.56325161870628693,24774213.840792593]
[80,0.99428666543658806,0.86199071486100687,0.89520458623201049,1.5129184647939105,7.1794030667844604,1.1058160890122484,1,2.8470819439491587E-2,6.6140235425669824E-2,1.7253492672338294E-3,4.0938750560543677E-2,null,null,null,0.19009272185926382,3.8018544371852756,167221809.383755]
[81,1.0015683435377978,0.92227328953726762,0.89221798306747169,1.1288391113518719,4.1480175908218273,1.1180154020340034,1,4.3679285843496396E-2,2.4096391675821966E-2,-9.5295684405154527E-5,4.2042048961974804E-3,null,null,null,-1.7268820779224835E-2,-0.34537641558449661,-15191131.087931423]
[82,1.0060366022632965,0.91805451710205643,0.89551167420581956,2.8817399731746249,4.2272598437860545,1.1183440297724303,1,3.6396943798670645E-2,4.3479552368008323E-2,2.6458673356552567E-3,1.4503589777311143E-2,null,null,null,4.41695547560466E-2,0.88339109512093184,38855316.467346407]
[83,1.0048878275684419,0.90867146623440065,0.90597888131355275,3.2674103513502102,4.7718638335191592,1.0859855356698889,1,4.1904849210994237E-2,1.9939034291765079E-2,5.4768815254083135E-3,8.2982264328234599E-3,null,null,null,-2.4855631015062791E-2,-0.49711262030125569,-21865137.976145111]
[84,0.99864344472184741,0.89498501437075462,0.89595236348566931,2.7524960074829048,3.6912520389961809,1.0786949037089333,1,3.6861025544080266E-2,6.2288557888011714E-2,8.6555231014061578E-4,1.6636745006514787E-2,null,null,null,0.10907831621684659,2.1815663243369312,95954612.169837639]
[85,1.0041794791058833,0.90586658905944717,0.90180170637883894,2.7874963680573428,6.5323442552124193,1.0781946326056853,1,1.1207055593773307E-2,7.3057160606159272E-2,-6.9669356471084055E-5,2.5656413329768944E-2,null,null,null,0.16951196402145835,3.3902392804291663,149117215.31794587]
[86,1.0164172483471718,0.90519496603042671,0.9049177976541195,2.1784133950463285,4.9432001394740404,1.1174552572792353,1,4.0259086900621244E-2,2.3466459193204968E-2,2.0237680442609287E-3,2.4605100097672812E-2,null,null,null,-5.0097233544180012E-4,-1.0019446708836E-2,-440698.09493183345]
[87,0.98134877339003623,0.90779486593468162,0.88547702284595153,1.1574291774677745,7.6156492150584887,1.148012855731998,1,2.3074214120974025E-2,4.4724427122753679E-2,6.3147083705316787E-3,2.0203842158810003E-2,null,null,null,0.10341949840027956,2.0683899680055906,90976632.239811927]
[88,1.0177312075388862,0.88414480710978072,0.90523758871486248,1.1518061071251311,6.9488138928643686,1.087498531306861,1,2.4805129293755203E-2,2.8293655050211697E-2,6.5237600986819411E-3,4.0064211337945972E-2,null,null,null,6.2681643615454793E-2,1.2536328723090957,55140132.446965829]
[89,1.0069431472777755,0.90525618844231881,0.8941190225125174,2.2932224096343083,4.5554641635412878,1.093797883562188,1,3.1411145243809752E-2,2.1721756712808592E-2,4.2674203894911824E-3,2.3434053887545273E-2,null,null,null,-1.7383050691789279E-2,-0.34766101383578552,-15291617.484664263]
[90,1.0063065892466003,0.86411515536981998,0.88313326842668927,2.2859414107616849,4.4261785662420863,1.0835526997754592,1,8.3032086224374621E-3,1.7507565665971909E-2,-3.4472159181972457E-3,8.9015940296165944E-3,null,null,null,-6.5622505999875486E-2,-1.3124501199975094,-57727166.417869486]
[91,0.99617507172621456,0.92281810596270231,0.91029383212892312,3.4130751280208806,8.8080000502909783,1.0802103872240472,1,2.5486343394223624E-2,2.8091772081171647E-2,1.1664114497392908E-2,8.5328030010543687E-3,null,null,null,3.1232389528727776E-2,0.62464779057455533,27474679.920879781]
[92,0.9969835454480297,0.93159517165192507,0.89851063975607814,2.0789571546082333,5.0860831631964381,1.1133330967920025,1,3.6483942035606398E-2,3.8945681290063455E-2,4.3541903915310029E-5,-7.6934616648755144E-3,null,null,null,2.9678613128897947E-2,0.59357226257795881,26107845.365532205]
[93,1.0039830966211971,0.89869704865057831,0.92618281650747658,2.9940507103916936,0.80881349792078794,1.0800575238148757,1,1.6078641951055524E-2,2.2349866940985189E-2,4.1366260334230265E-3,2.5117514174804605E-2,null,null,null,-0.10332673318795153,-2.0665346637590303,-90895028.028447956]
[94,1.0136147898417682,0.913777713179587,0.89475874268742694,2.189862295607504,4.2132745102307938,1.0832160405664837,1,3.9448305984278974E-2,4.2655705556559231E-2,9.4793511093922873E-3,2.3057615382503852E-3,null,null,null,4.4318275405157592E-2,0.88636550810315173,38986143.864596687]
[95,0.99212856782480785,0.86862061107669064,0.89210936225060411,2.3696543631513176,5.9991563433890045,1.0962595982346857,1,4.5686895443901046E-2,8.0487691226819688E-2,1.0672133713629543E-2,2.6292893321542797E-2,null,null,null,0.22071732170018374,4.414346434003674,194161825.5346286]
[96,0.98973497356691953,0.91966532861674333,0.91998835486584252,2.4695425521161587,2.220564589715424,1.1109520356510103,1,8.9420327883161024E-3,4.6036120872021441E-2,1.3645855272051781E-3,-1.6410359016535946E-3,null,null,null,-2.3439463509529645E-2,-0.4687892701905928,-20619355.968556944]
[97,1.0048703661396803,0.9150243722400706,0.9042975165264926,9.3454319430144706E-2,4.988051780516666,1.1103904617656162,1,4.5869241661277912E-2,5.3712746471805212E-2,5.7875356746673731E-3,3.4292541782466823E-2,null,null,null,0.16083454303108341,3.216690860621668,141483813.97252584]
[98,0.99640783407333999,0.86160342786821198,0.89923838112484078,2.0048103188118591,3.0693740751406078,1.0302085564839252,1,1.6213298392506917E-2,3.9854564524453913E-2,8.5102308993141862E-3,2.3995593896401539E-2,null,null,null,1.6676491859192392E-2,0.33352983718384782,14670067.931018539]
[99,1.0034529680281252,0.90193837651038222,0.91728276039523482,2.666790138697634,3.9115490904050181,1.0965717565950863,1,1.9519165146998148E-2,3.9974447103575353E-2,1.7898700022962589E-3,6.7823539483827591E-4,null,null,null,5.6986243093750232E-3,0.11397248618750044,5012997.1242005453]
[100,0.99632724922682991,0.88444751782761644,0.90677236027905284,4.3267125411615943,6.7761066241830532,1.076294105063329,1,3.2206820092836916E-2,3.7567527807258701E-2,4.8229531326106365E-3,1.7331912395107243E-2,null,null,null,5.3762427168812028E-2,1.0752485433762404,47294027.146852463]
[101,0.99954796185425665,0.90720048045965229,0.90615033649938515,2.1596063472239417,3.8192006694324334,1.1312005533181013,1,2.0699888578396747E-2,5.7868106601452397E-2,6.8613335679831803E-3,2.6025309633238639E-3,null,null,null,6.3772962405400604E-2,1.2754592481080118,56100149.752648592]
[102,0.99659605881430702,0.89476402925923837,0.90732763035888409,1.7559307299674636,7.9788804828288136,1.1156107039344343,1,4.1523584536725909E-2,4.7233754510986173E-2,1.3562600825989556E-3,1.517433391618829E-2,null,null,null,0.1204218042276224,2.4084360845524477,105933313.9914109]
[103,1.0005005074994124,0.90896371772917839,0.89654954020235533,2.3496308661457075,4.923881847572452,1.1000989503344003,1,2.8033942233549835E-2,4.9048443581245084E-2,8.5580581398320144E-3,1.8537811525167647E-2,null,null,null,7.681432621632453E-2,1.5362865243264905,67572448.281306043]
[104,1.0028971627307031,0.87612981302840576,0.9047053247195691,1.476365086539781,4.664003877628474,1.1011380110344506,1,2.9146034234650297E-2,3.4520738589043642E-3,3.9116040609592532E-3,3.9260181764159921E-2,null,null,null,-6.604645029464784E-2,-1.3209290058929566,-58100104.063016362]
[105,0.99676202090384569,0.87738308846231949,0.89869286476859389,2.8623378303362115,7.3181515627118419,1.1177012986534791,1,4.0587720276846602E-2,2.9233139897617787E-2,2.4030263701652161E-3,1.6869886610218245E-2,null,null,null,3.8412459898987318E-2,0.76824919797974611,33790883.650691211]
[106,0.98666156823049467,0.89506818757227691,0.88377886158673458,2.0841081315588879,5.392603709780718,1.0569904106494672,1,1.764912049689335E-2,3.8110726674978314E-2,7.4325390140238317E-3,1.7070598838702409E-2,null,null,null,4.5045163565866075E-2,0.9009032713173214,39625576.833226025]
[107,1.001093152847244,0.89857148495219064,0.89286684200233057,3.8864148332024131,6.7349415869506721,1.1295967583139439,1,1.8044165539523246E-2,2.8502710046165506E-2,-4.0485797020915334E-3,3.2872185010366407E-2,null,null,null,1.244166893476501E-2,0.24883337869530017,10944755.647012003]
[108,0.99512312132863379,0.93034241569426801,0.90428699127055945,2.0677392578609757,2.9110638282130412,1.1037186107525225,1,9.2361361553434836E-3,4.5155530629195015E-2,1.2504567756534253E-2,8.4913282987297469E-3,null,null,null,5.2998007504303124E-4,1.0599601500860622E-2,466215.78258870495]
[109,1.0081409344951704,0.8819010083515717,0.90928610196924609,0.58725450377279431,7.7092049781541814,1.0987247758412375,1,4.3253699471900553E-2,3.349479818543221E-2,-3.1715840685201209E-3,3.3083938880604374E-2,null,null,null,0.11074940525980695,2.2149881051961384,97424644.955269992]
[110,0.9901550404950088,0.94402929629350429,0.90484172269487628,1.7381946856344042,5.8669011545488114,1.1149852305802406,1,7.2477594508394902E-3,5.836001088311811E-2,5.4543735551913861E-3,3.2874747897103859E-2,null,null,null,0.11862199246067948,2.3724398492135892,104350045.69331591]
[111,0.99179929554338775,0.91848975629071572,0.88927360079273388,2.4567401451480868,5.2377503584075926,1.0972013830483858,1,3.869568592696996E-2,5.8306168787439064E-2,-2.5619663475941797E-3,3.4815215826175833E-2,null,null,null,0.13229940048859246,2.6459880097718491,116381863.09135818]
[112,1.0178408057762174,0.88381240181559917,0.89795049068596111,2.1772027176730231,3.5120523491363977,1.0838959992460913,1,1.3069902440570448E-2,6.488034137267551E-2,5.9033998684494132E-3,5.2656129389378522E-3,null,null,null,8.5421233865357632E-2,1.7084246773071523,75143820.063418582]
[113,0.98747813977189058,0.85058607856506629,0.89873495309738027,2.8357536360815181,6.5177975773575749,1.1443755993797518,1,9.4447717452134233E-3,4.9365080545594818E-2,1.4279858510819776E-3,3.0555727247467239E-2,null,null,null,7.8811617677249979E-2,1.5762323535449991,69329436.600984812]
[114,0.97229233010336147,0.88016659187433954,0.90656000977310058,0.96484817900290687,5.0135106021644695,1.0734186532180541,1,2.6231041319027319E-2,5.7177460000501584E-2,-1.9026918490411314E-3,2.6973541915129275E-2,null,null,null,0.12862988543499665,2.5725977086999325,113153843.93932816]
[115,1.0003925339472648,0.83951543900966052,0.88378950770947218,2.9070987164374227,3.4154503514891883,1.1076936765686161,1,3.2564541588440687E-3,9.5016308977462424E-3,7.9077997920674256E-3,-4.3968608867909174E-3,null,null,null,-0.12951592271636483,-2.5903184543272961,-113933278.08032355]
[116,1.0153368229831909,0.91689979594124227,0.90853534183294504,2.5208758431035685,6.2654941974788994,1.1184927241778813,1,2.5408360003782274E-2,2.5815147659339482E-2,-4.7174119347906879E-3,9.9013136736519399E-3,null,null,null,-2.0629991944926497E-3,-4.125998388985299E-2,-1814790.4595510857]
[117,0.98642981397886764,0.91581524023467276,0.89696176297478425,2.278413652697624,6.4734220442785011,1.0947405713525427,1,1.9282790669527618E-2,4.4800594718603391E-2,-4.6831273181602295E-4,1.7541448099132731E-2,null,null,null,7.461034275942427E-2,1.4922068551884851,65633636.011641189]
[118,1.0029869071393165,0.93041161449872856,0.88462790632719213,3.1804339634929715,6.6367593533910112,1.1532365231514621,1,-3.9720949510702215E-3,6.2873844797675507E-2,-7.7164328623587986E-3,3.4978932854888838E-2,null,null,null,0.11293477764457657,2.2586955528915311,99347085.334807679]
[119,1.0099075888962425,0.92434759278373835,0.88861221388500877,1.8490411233322956,6.4047585827882534,1.0923540720887444,1,4.5914486791824541E-2,5.097743829091362E-2,6.153778795594758E-3,3.4361412879869491E-2,null,null,null,0.1370889005305026,2.7417780106100516,120595116.78786075]
[120,0.99303320217262181,0.94430046386662847,0.88109186244935878,3.5482910824495582,7.0851118305880831,1.0660444151386193,1,2.2316814448222026E-2,5.3283683487067357E-2,1.0114346563400262E-2,1.9975247008253972E-2,null,null,null,0.11192862859387788,2.2385725718775573,98461990.613021582]
[121,1.0144274792628598,0.89448000557378404,0.89938384314377107,2.2326694643161331,6.1081015813564008,1.1204576002417961,1,2.7317735897268533E-2,1.6564578582236433E-2,-4.1021334667170123E-3,2.7386925122405294E-2,null,null,null,-1.9497024488124553E-2,-0.38994048976249102,-17151249.561871029]
[122,0.98336974118049214,0.86715501391894945,0.91284077378627004,2.0735330755414791,1.1238463542419979,1.1039257370603281,1,3.0501396746498804E-2,3.4363547226271288E-2,1.2025828908946167E-2,5.5342322160670629E-2,null,null,null,-4.2422671993971817E-2,-0.84845343987943622,-37318609.046892397]
[123,0.98981623648309902,0.84398573373986707,0.89226231835550673,1.8547713225251174,3.2760686586975543,1.1268160450696008,1,2.5263224965043886E-2,3.3607538036887555E-2,7.4573964586794432E-3,1.9345422683224884E-2,null,null,null,-1.510685032202343E-2,-0.30213700644046859,-13289277.044539362]
[124,0.99410162139646874,0.93454644184863833,0.914139915875256,2.8217572047304675,8.0526332956337807,1.1230881750688826,1,-7.7726640075004051E-3,2.7773582340550627E-2,6.5905418779501259E-3,-1.1306209951028254E-2,null,null,null,-2.2663160233457439E-2,-0.45326320466914871,-19936453.23990098]
[125,1.0128618920244172,0.89824558814281719,0.89638117884081414,2.0591886953501159,6.9616183585269198,1.0991536528349015,1,2.8064980000687627E-2,8.2604360213526865E-2,3.9151179893326532E-3,3.5423084942668728E-2,null,null,null,0.23275264940634627,4.6550529881269247,204749128.69840226]
[126,1.0027224732121061,0.90570918973843817,0.89340454361383315,2.2227507633938837,6.7536156229757625,1.1199573345223761,1,2.6401258180036531E-2,3.1378907698434058E-2,4.4345598505642026E-3,3.8981901627431322E-2,null,null,null,5.0651490008956628E-2,1.0130298001791322,44557380.863596395]
[127,0.99827811798664201,0.918061706280354,0.88931808989188454,2.2423090443606606,2.6814554074986514,1.1183569907658446,1,3.6314102935025537E-2,-5.1661450512311829E-3,2.6018997377169452E-3,1.7316468464915649E-2,null,null,null,-0.15674681072895513,-3.1349362145791022,-137887895.17483306]
[128,0.99652095128364859,0.82895016049402148,0.90718159932874265,2.1466855091081136,4.2423481164765793,1.1456296274139728,1,1.4576433011489309E-2,3.207386221094459E-2,2.0956058706196174E-2,1.5104076722149119E-2,null,null,null,-1.3505655573034191E-2,-0.27011311146068379,-11880729.255424209]
[129,0.99452838306392,0.91755885260182757,0.88502697604467506,0.69973034109047272,6.1239713327413092,1.0542849423973661,1,2.2667306489716484E-2,3.421782830272898E-2,1.0065975205345603E-2,3.7827017337788919E-2,null,null,null,8.4915605662129579E-2,1.6983121132425913,74699026.269146666]
[130,1.0021454018368157,0.87285270041767704,0.91341680769018874,3.1496702050334799,3.9344623454397496,1.0850214931271678,1,2.96419322786508E-2,6.2758862718168412E-2,1.2430978412364103E-2,4.5570716699598821E-2,null,null,null,0.13069651238590979,2.6139302477181956,114971825.68356761]
[{"$f":"A142+1","v":131},0.99512529621466028,0.92133404187939705,0.90141581523415315,2.0753750057542524,3.4539399465669898,1.1057789198679655,1,1.2588882401043205E-2,5.3434429734687594E-2,8.6077449435078141E-3,4.8100451038286654E-2,null,null,null,7.3248697256213052E-2,1.4649739451242607,64435816.218441486]
[132,0.99690459328185843,0.9077391916539328,0.88494523944579073,1.4499955396059385,8.1330946374255042,1.1141070487719924,1,3.675776724162437E-2,2.2386310679476811E-2,1.0215970403578006E-2,5.2193418431479791E-3,null,null,null,3.1092677957219563E-2,0.62185355914439122,27351777.678484898]
[133,1.0183450707514654,0.92121542226748931,0.90655827674461475,2.1116748879384883,4.1048419772173919,1.0693381391489574,1,1.4744875315780137E-2,4.2461349341670722E-2,7.1529182180029727E-3,5.7078440034295519E-3,null,null,null,2.5147349525043314E-2,0.50294699050086622,22121758.516860988]
[134,1.0146959258616368,0.93346937354946125,0.90620005597137687,2.2014288632540358,5.8414646193670663,1.1162484386292224,1,2.7789862922750746E-2,3.6244897485391454E-2,5.633339014988587E-4,-2.0244766563643487E-2,null,null,null,1.2554364822465516E-2,0.25108729644931027,11043892.584329059]
[135,0.99127703468208084,0.90955048631628355,0.90620891594025088,1.5119404284369971,3.6589663718854579,1.1214843071327676,1,4.2845509966527515E-2,5.2485712579314725E-2,9.2065099817244308E-3,3.5035585827987561E-2,null,null,null,8.9359442888835031E-2,1.7871888577767003,78608205.402300075]
[136,0.99134829784340994,0.90508944478707054,0.89572724051391395,2.0727940954074193,4.0662032888255242,1.0839012514723023,1,2.6441166309479801E-2,4.6804021781807467E-2,1.5942351802996509E-3,1.5500392026184365E-2,null,null,null,5.3497538792824387E-2,1.0699507758564875,47061008.685734466]
[137,1.0032979080604194,0.88991210184215819,0.90353491385548867,1.915051587543684,6.0550378075146778,1.1318632087615255,1,2.431127561018108E-2,5.8618593860147866E-2,9.4288769345843969E-3,2.2897896802285236E-2,null,null,null,0.12480783793978277,2.4961567587956548,109791644.21148434]
[138,0.98810892966724151,0.90753391114678095,0.8968790434088989,2.1357754986513307,3.356947401570487,1.1058413865488079,1,1.8028438153742873E-2,6.9109216306433907E-2,4.3495759862805863E-3,-8.1897678069093559E-3,null,null,null,8.6337971527533711E-2,1.7267594305506739,75950260.883981988]
[139,0.99687120920871208,0.86980936061915315,0.90020776726586305,1.3223727880913905,3.4538430885811464,1.1306463130877673,1,1.9683755742407515E-2,3.3831217910823212E-2,-3.5019089900703406E-3,2.4152876101727245E-2,null,null,null,-1.2962601773033841E-2,-0.25925203546067677,-11403012.706675895]
[140,1.0040068100549742,0.9020463713011978,0.91342993041028886,1.6355739050131808,6.6487560668325134,1.0873106018195147,1,4.0159793199218315E-2,3.3366811914858824E-2,1.6101096926153857E-2,2.4404130435649006E-2,null,null,null,7.2248979728747983E-2,1.4449795945749593,63556379.214329749]
[141,1.0167387160043122,0.87751986466182097,0.90612986834057474,2.1439549703306802,3.9934813885121061,1.1236530510366143,1,3.8907861449602822E-2,7.1915608523214464E-2,8.7512007228272744E-3,9.4258179888808552E-3,null,null,null,0.13733965484886917,2.7467930969773833,120815701.72355911]
[142,0.98983799938682182,0.87461747296761871,0.9205884042015523,1.615218970128234,4.9348242701900995,1.1030656734304229,1,2.6656090544298214E-2,4.3028717168898389E-2,3.8987760724180538E-3,2.3485752405945498E-2,null,null,null,6.2717386575660561E-2,1.254347731513211,55171575.010467894]
[143,1.0051972472427575,0.87357852037777284,0.90800524164904239,0.64375762470760489,4.9517958951197425,1.0957719690378167,1,3.3797406854906828E-2,6.2620072064767329E-2,4.9076088407725002E-3,4.3023187469506244E-2,null,null,null,0.1688681926846963,3.3773638536939257,148550899.01340875]
[144,1.0023129730347373,0.90806208210953565,0.92078252224426749,3.4692471036953219,2.9320531994624295,1.1109022094511458,1,3.0586783618108109E-2,3.3497848330964801E-2,2.2331969874957837E-3,4.8209483548627752E-2,null,null,null,9.8625138878222236E-3,0.19725027775644444,8675910.3729129508]
[145,1.0049291448195969,0.87243713014584057,0.89560241686962272,2.5155290903604519,4.0671139796998146,1.0991956317989744,1,3.0607463642255531E-2,1.9383441673227145E-2,-1.694676973954071E-3,2.2885440253212215E-2,null,null,null,-3.8410886955359672E-2,-0.76821773910719326,-33789499.955003656]
[146,0.99969530628687409,0.88784378454730084,0.90559537759223885,0.9374385629531321,2.8845407491437527,1.0768903191858226,1,2.4460103387506659E-2,1.9859259949571488E-2,-1.4050825834553214E-2,-7.8990101659334767E-3,null,null,null,-9.1995864791506704E-2,-1.8399172958301337,-80927427.498504892]
[147,0.9785049933457286,0.8929276311015345,0.89150316654480999,1.2835615219317849,4.7464684794033172,1.1161365323648551,1,3.8381108268129523E-2,5.7765859350101145E-2,1.4510303063763209E-3,3.373667637935468E-2,null,null,null,0.12928319769222146,2.5856639538444286,113728553.25316818]
[148,1.008659967436353,0.94055036890619703,0.90162400339190729,0.81743845258638292,6.2243517678743814,1.1374761888225118,1,3.9090295909613507E-2,5.8708604487383499E-2,-1.7848124744636526E-3,3.5390618804428099E-2,null,null,null,0.16589301058174402,3.3178602116348799,145933674.48405415]
[149,0.98414442769416621,0.91407808727966644,0.89503810162858732,2.9343175874590464,5.8466578395192963,1.0942185142433183,1,3.1335366190498572E-2,6.3346286638936822E-2,8.4876652904736227E-3,7.3226201872278254E-3,null,null,null,0.13039837951877895,2.6079675903755786,114709562.52593186]
[150,1.003391355907338,0.86873964530282999,0.88147515546730715,1.7083137167331279,5.4775880224162261,1.1183503016026415,1,3.4932721764007732E-2,5.2354788918774334E-2,6.8900942889479604E-3,2.0314383870618506E-2,null,null,null,0.10606108912631274,2.1212217825262543,93300401.274933919]
[151,0.99181186047514036,0.88713048624686053,0.8960969659806739,1.4603321719696414,-0.74169019476617493,1.0776857375491413,1,3.2525663090939003E-2,5.5502622087508564E-2,1.0926510991007467E-3,3.9898515465383859E-2,null,null,null,-0.16499698355085507,-3.2999396710171007,-145145452.50534561]
[152,1.0102111337675548,0.93105188157710073,0.8931115035457291,1.7861850721933026,9.2898357577469426,1.0914695792905775,1,3.5694629366162155E-2,2.5744910681629232E-2,9.8545195997978962E-3,2.9414892497277998E-2,null,null,null,6.7871963983259218E-2,1.3574392796651842,59705981.968696572]
[153,0.98653787613035027,0.9238243182517748,0.90834597468795086,1.3740405562291942,6.6596525930488149,1.0806337618514381,1,1.5411913360331675E-2,4.8628348410979898E-2,2.5914172880830361E-3,-7.5011908128876301E-3,null,null,null,8.2561459809071647E-2,1.6512291961814325,72628118.318272769]
[154,1.0029231122784428,0.87930020120904784,0.90301909424026383,2.5124351799164266,8.771293801266955,1.0759722729492824,1,3.1778471753538859E-2,4.8811445360496537E-2,1.9061615766777836E-4,1.9767751059141404E-2,null,null,null,0.12361667401505329,2.4723334803010655,108743794.58937526]
[155,0.99976138235210088,0.87223409176267308,0.89299895304223498,2.4307824006498269,4.8392304938359834,1.1344947175027185,1,2.5035702920913307E-2,4.877756827200163E-2,6.7796016695462497E-3,3.2329281228456942E-2,null,null,null,7.4976630640100739E-2,1.4995326128020146,65955854.145838924]
[156,1.0034789126145964,0.93539953908748841,0.89844496811612962,3.0981944455631201,2.3826000203074225,1.0715936827722909,1,2.9545266158192442E-2,3.5225752559651394E-2,1.3505143686009396E-2,2.6126249319735027E-3,null,null,null,-2.0229447156769848E-2,-0.40458894313539689,-17795551.156832762]
[157,1.0189153993045412,0.90291285360876694,0.89191511565152759,3.0774205301351003,5.4309799459715089,1.0760540875655926,1,1.9509191794746233E-2,6.4300361854873131E-2,1.8685977389342194E-3,3.4484048203609771E-2,null,null,null,0.13948251057420014,2.7896502114840023,122700740.81465843]
[158,0.99628148969763597,0.92491801555407793,0.90523602803790237,2.5315518571236941,7.2861156521095811,1.1108392476346665,1,3.2642363977834599E-2,6.3040720340998641E-2,-3.7086041988482121E-3,3.8724308250611544E-4,null,null,null,0.13895155298861842,2.7790310597723678,122233665.1302315]
[159,0.99208446828079488,0.86440661915588546,0.91218317113194169,1.4124137202339127,6.5766613939450398,1.1126806569547503,1,2.1201933955356862E-2,5.4662959726679908E-3,1.0309393729674505E-2,3.5668204924818758E-2,null,null,null,-3.7182510564578157E-2,-0.74365021129156306,-32708915.066420469]
[160,0.98786132743994826,0.90313337233018953,0.91156664399689236,1.7884995490310645,2.7678114277509103,1.1049939421197779,1,2.066447633872354E-2,3.8960137199560714E-2,-3.6860638233276915E-3,1.6878213684143051E-2,null,null,null,-1.3936019901530467E-2,-0.27872039803060933,-12259314.5110904]
[161,0.99483568243434262,0.88838748601321893,0.89784402304186339,1.6558797073522178,5.3238558555130355,1.1033450856758058,1,3.8643514648897641E-2,4.2887928550799349E-2,-7.9445544814533975E-4,4.9037716520247264E-2,null,null,null,9.6966708521104505E-2,1.9393341704220899,85300206.60596934]
[162,1.0006614105262885,0.88251229505131124,0.91210373160296865,3.3469256791000785,6.4635534857878705,1.0989714108307216,1,2.1507606108170717E-2,3.2616271091231192E-2,-4.265465977545793E-3,2.9112026659851298E-3,null,null,null,1.2529748350491168E-2,0.25059496700982331,11022237.831091085]
[163,1.0130958958913465,0.88987164072001679,0.904063208824475,3.1663195920339771,4.9763343289050628,1.108474161201493,1,3.7432632206993902E-2,5.4266864816741235E-2,1.8552853332244906E-2,1.6165540084313569E-2,null,null,null,9.8241332812868856E-2,1.9648266562573768,86421475.102041095]
[164,0.98400245724691415,0.91197229394278456,0.88644753317492797,2.9279844459133928,4.6357228120924709,1.0796439955846926,1,2.1337603787953345E-2,2.0651742720083084E-2,4.5649534607725322E-3,4.6842151544821839E-2,null,null,null,-1.0966554418462346E-2,-0.21933108836924689,-9647118.8093060665]
[165,0.99411064895233059,0.90106231125148895,0.89970673370478593,2.8554532354127367,6.5903771201180854,1.102768833964699,1,2.8829442088345539E-2,4.0756681470660507E-2,4.5980784794771067E-3,2.1444027729489105E-2,null,null,null,6.75325730652169E-2,1.3506514613043377,59407424.702282824]
[166,0.98668696693826607,0.91300672573562303,0.88786416454599359,1.2354108395549122,2.6057313307066199,1.0844976095480938,1,2.6109422375932355E-2,3.1145237997830668E-2,2.4748273308410024E-3,-1.7314722584039939E-3,null,null,null,-5.3460417758594857E-2,-1.0692083551718969,-47028353.850508012]
[167,1.0134849644634962,0.92125932967934765,0.91735234019875445,3.6543021467684849,2.9076679527470422,1.101206908239738,1,3.9334079969529923E-2,4.4235622249177285E-2,8.2296973611972433E-3,1.8645469218296573E-2,null,null,null,3.6249742021173058E-2,0.72499484042346107,31888372.112230279]
[168,1.0004672246811035,0.88702831762332435,0.9005315102740703,3.4185789764058239,7.0612300910854646,1.1057733310510718,1,3.7758099907165193E-2,6.8428568892107272E-2,-8.4572904047542936E-4,2.3374931493023995E-2,null,null,null,0.17067873680418602,3.4135747360837194,150143608.40632457]
[169,0.99572672926324457,0.90905047248128834,0.90629236661045898,1.2492865249474288,5.8493511156425191,1.1458715764441607,1,4.5412269373768466E-2,2.6189688324610085E-2,-5.4317817570627642E-3,2.290922648587005E-2,null,null,null,3.189014265568469E-2,0.63780285311369367,28053295.803390998]
[170,0.99105269769922144,0.88003650639899267,0.90695362050160055,-0.64239041619861847,6.1191523810809754,1.1186160756486254,1,3.0225716342158895E-2,4.5644815194638921E-2,1.4617802344579853E-2,2.1289256720997213E-2,null,null,null,0.18244426975621383,3.6488853951242763,160493577.03931046]
[171,0.99760587327428751,0.92541697408569734,0.8891702802720125,2.107055053299304,6.280666085678777,1.1045506235922211,1,3.6803660121215116E-2,6.5693025366496308E-2,1.8860070033311894E-3,2.3272644221745027E-2,null,null,null,0.16411949515611085,3.2823899031222163,144373538.69587839]
[172,0.99819285480655784,0.84896526631928659,0.91608393166843149,3.4521243269578585,5.142795568868058,1.1334368194693809,1,3.9031891504141991E-2,3.9252644122278996E-2,3.5392187274167321E-3,9.2546056068533791E-4,null,null,null,2.932068572552237E-2,0.58641371451044733,25792981.821914762]
[173,1.0138521596275274,0.94508859796709277,0.90253011341648992,2.3188510736929548,3.808077294232362,1.1009258107815927,1,3.8705382235952171E-2,4.4660742251723708E-2,4.3915508331849821E-3,2.7007563200444368E-2,null,null,null,5.7073040282499092E-2,1.1414608056499818,50206325.469616257]
[174,1.0079729139537454,0.87439647875552962,0.89659991515893922,4.679306589142973E-2,5.0170901832786221,1.0618271041304097,1,3.1298878831927793E-2,4.2769040476265889E-2,5.4427133542609887E-3,-9.9721568569104482E-4,null,null,null,9.3253007887644734E-2,1.8650601577528945,82033318.040417075]
[175,1.0119112280253293,0.86369198654141943,0.90368824757023869,3.2080845711944095,3.8876017249405583,1.1129378716133698,1,2.4673639591070641E-2,8.0142519999721121E-3,-1.1395837344965864E-3,2.94034184985019E-2,null,null,null,-8.5552682922097903E-2,-1.7110536584419578,-75259453.891452089]
[176,1.0008650449265581,0.89034213748773283,0.90717057245921517,0.34885371965616918,5.1948849029570905,1.1077024268558884,1,2.3864987221028443E-2,6.0026399537172814E-2,-1.2997644244312819E-3,1.5069308584688247E-2,null,null,null,0.14193584746816981,2.8387169493633957,124858905.68506975]
[177,1.0207207331880852,0.93992176557121432,0.92746492034959682,2.5368006421704954,6.1144091702634213,1.0838052032288201,1,2.1519560686938444E-2,4.7002271672268697E-2,1.2343359803061928E-2,1.3354726286503131E-2,null,null,null,7.8522306267367656E-2,1.570446125347353,69074933.551300988]
[178,0.98129314128509881,0.92885499062876409,0.90527673956610544,2.5244679503173315,5.9954213435752495,1.0767767743577714,1,3.5306704554981735E-2,4.2937946322837255E-2,-1.4883991183400934E-3,2.0780900645911322E-2,null,null,null,7.9216232440303999E-2,1.5843246488060796,69685370.337529272]
[179,1.0133259332555786,0.89922257015192342,0.90819171242971131,2.0106136638237748,7.2394207824274117,1.0912172804866156,1,1.5320819731814081E-2,3.0589014892950066E-2,4.7702533041099936E-3,1.051535518272825E-2,null,null,null,2.9268407858536859E-2,0.58536815717073709,25746993.740821812]
[180,1.0037608392704633,0.91778052627794571,0.89751821409533039,2.8762797801850781,1.4967381458360447,1.0651957727687564,1,3.4296376339942501E-2,4.0043325419554514E-2,-6.2961776971228274E-3,4.2595431862426772E-2,null,null,null,5.3391631176282405E-3,0.1067832623525648,4696784.3292065114]
[181,0.98477120580103428,0.92835262916054428,0.90217245822002157,1.8835242809153012,7.9214363459861952,1.0968700299101801,1,2.6969223653279202E-2,4.430441564222859E-2,6.1124435025150213E-3,2.0526938512262526E-2,null,null,null,0.10345824823625289,2.0691649647250574,91010719.908300295]
[182,1.0047116833457284,0.92067839993120593,0.8953234545693185,2.4998618054737483,5.548702365013547,1.043700593250326,1,1.8314953464348402E-2,4.3299214747635151E-2,7.8974079523115408E-5,-1.0112531377827479E-2,null,null,null,4.2528601309354652E-2,0.85057202618709293,37411793.528717078]
[183,1.01248758243329,0.85914827545397598,0.90581117769098929,2.8565771172705468,4.1221175818147318,1.0692792852039903,1,1.1310336063495855E-2,2.140336545016806E-2,2.333617572700012E-3,3.1950200603697361E-2,null,null,null,-3.5089077255003563E-2,-0.70178154510007107,-30867352.157397248]
[184,1.0087191726263105,0.93320195071846557,0.90888618061032589,1.5102007766669883,3.462283457908403,1.1225514024569538,1,1.7159434142423123E-2,2.700138996498452E-2,3.6295073044222415E-3,8.1624206725033639E-3,null,null,null,-4.7997188872821957E-2,-0.959943777456439,-42222430.665122174]
[185,0.98269874901056387,0.9047921972147509,0.90079768913339653,1.284682674267839,6.3705861610414107,1.1048037043584888,1,2.0685140533278263E-2,-1.4740606682025509E-2,1.1029713247109416E-2,4.2991918145038138E-2,null,null,null,-0.10381411440863779,-2.0762822881727554,-91323770.216921449]
[186,0.98909086800976009,0.9348716958565263,0.88618751971780951,2.4853099033995014,4.4383057342505365,1.1334735881945119,1,4.5861037608163915E-2,3.2775574126450366E-2,-1.9274292674346426E-3,2.0429698761647665E-2,null,null,null,2.0792285993770983E-2,0.41584571987541963,18290672.315571606]
[187,0.99433776006319874,0.87345705483734981,0.88874076525543322,1.7287981043596379,5.3547192387866902,1.1011378961457396,1,2.7503603164297737E-2,2.3526358555475014E-2,4.257209371804821E-3,2.7157494230159236E-2,null,null,null,4.580547145678516E-3,9.1610942913570317E-2,4029440.8653638158]
[188,0.99469048328264353,0.88349398838005255,0.90257208613496964,3.2544981347061306,7.4252109770733377,1.0957887995248106,1,1.9054595749619794E-2,2.5995837107816194E-2,7.8145285449649059E-3,1.2432149426212957E-2,null,null,null,7.5397905870783497E-3,0.15079581174156695,6632644.385403133]
[189,1.0153350810775001,0.87584433450846966,0.8887213111254495,2.1330359978793614,2.883272789925122,1.1426051388767586,1,1.5495313135340848E-2,1.9083680977531447E-2,1.2509518319314482E-2,3.7906922012198828E-3,null,null,null,-9.7734046169764111E-2,-1.9546809233952818,-85975222.402271837]
[190,0.99218678959435458,0.85591017540710268,0.91050169544396953,0.97271028013419714,3.8362217439251856,1.0990143737709681,1,1.2202049498641759E-2,8.2355525145612021E-2,4.4010615698118934E-4,1.288281139014147E-2,null,null,null,0.15916860268050945,3.1833720536101882,140018310.41708389]
[191,0.98991653309878758,0.90631802554356511,0.90795403721218571,1.4618996644956206,5.3962170778851579,1.0964179457073735,1,2.1153178589562199E-2,7.0093580748683382E-2,3.6383943264489474E-3,4.7261922938287657E-3,null,null,null,0.14819464389941517,2.9638928779883029,130364678.09739967]
[192,0.99981031271729393,0.90095108627260845,0.91424526757258084,0.7576184447368155,6.6326291126702444,1.1168940457937511,1,2.1164726599877712E-2,5.3256521128756479E-2,-2.50568564080891E-4,8.4070415454572268E-3,null,null,null,0.12217621999130915,2.4435243998261824,107476648.08408745]
[193,0.9896195213041622,0.9110932996835327,0.91540635915770174,0.50603377435196628,7.6765311632731423,1.1215483410432681,1,2.3240355641619435E-2,6.4948469178650284E-2,7.7219168015135965E-3,3.2304203004482751E-2,null,null,null,0.20346279920056154,4.0692559840112299,178983272.43581134]
[194,1.0087487411788822,0.83655769790923051,0.89983922142303141,1.144529658635081,8.1495910174378903,1.1154895107307394,1,2.2271188867093145E-2,1.6734188061295591E-2,1.0771572889358426E-2,1.484178067653415E-2,null,null,null,1.1173995056509758E-2,0.22347990113019511,9829601.3288613707]
[{"$f":"A206+1","v":195},0.99544459677053787,0.88397673263889176,0.89937002808019895,2.1759782492710276,4.8679094075522729,1.077653729608242,1,2.1180972023884092E-2,4.0846332194643176E-2,-3.4979215326472112E-3,3.6559430017310678E-2,null,null,null,5.7352807707547554E-2,1.1470561541509507,50452432.81431444]
[196,1.007959065443669,0.89791860005230439,0.8966296273151233,2.1460610838337573,5.2678583086408102,1.0674614760572174,1,3.752970109236374E-2,4.2642208201158695E-2,7.5717688434976836E-3,2.8059879823447251E-2,null,null,null,8.1846591262180954E-2,1.6369318252436187,71999258.829527572]
[197,0.98701155104729921,0.90013992305173485,0.90651356028408026,2.1719025338468052,5.608413165179031,1.0851984548437683,1,2.5593770271375396E-2,4.2313768532927155E-2,3.8273873333636581E-3,4.1748512459029066E-2,null,null,null,8.1598953995948312E-2,1.631979079918966,71781415.919366464]
[198,1.0062086148658678,0.88411249799510927,0.90762427864171102,3.2377890280504893,5.5055062449417873,1.0484855489914393,1,2.6079206843409683E-2,3.912787605783654E-2,-1.3283677186119664E-3,1.8805075128352056E-2,null,null,null,5.0573733176398135E-2,1.0114746635279626,44488979.306160621]
[199,0.99163671035076195,0.89043720776189583,0.90434373927175238,2.1842942734441286,2.8246902153636975,1.0911391167644788,1,3.3242669526373524E-2,2.7834835141570535E-3,3.7909527960869557E-3,2.5891474270753473E-2,null,null,null,-0.11587518723466378,-2.3175037446932754,-101933720.98910573]
[200,0.98896290691799726,0.90838083093280597,0.90598439836621159,1.6367497571309371,1.8420676169571313,1.1220394816360313,1,8.3785226930779451E-3,3.2411139498126684E-2,7.0500740242635303E-3,3.0053549861860963E-3,null,null,null,-9.3513803627853637E-2,-1.8702760725570724,-82262736.269220158]
[201,0.9976387149953746,0.90429502978273801,0.891267190841736,0.53007629979204007,8.0893089481792018,1.0954479048899517,1,3.1916092349589253E-2,2.3517382294337041E-2,-4.3229913873250462E-3,3.001405696997796E-2,null,null,null,6.9720187661359817E-2,1.394403753227196,61331837.522633553]
[202,0.98311564732115675,0.88476917627939666,0.89222593105015413,3.2755604511970464,4.1095750713977228,1.0908923249040092,1,2.3409219353223175E-2,4.5873959600979619E-2,-1.0228510829554231E-2,-2.718559700238252E-2,null,null,null,9.2926528827179077E-3,0.18585305765435811,8174611.9147776812]
[203,1.0168295688098081,0.92666408306908776,0.89872205182226728,2.5901037511486025,6.0731133481019528,1.1058293617493073,1,2.2363405275359162E-2,2.7771681324678138E-2,3.3184729220089131E-3,2.4572040276705641E-2,null,null,null,1.425415482980559E-2,0.28508309659611175,12539173.191706914]
[204,0.98537006749266742,0.95875005795350676,0.89473800336773324,2.8532436839711868,5.7541295896164302,1.1153923630133007,1,2.6446499535995174E-2,2.1348493791611082E-2,9.4492908685972453E-3,2.5072746363540611E-2,null,null,null,-9.9567184934250368E-3,-0.19913436986850069,-8758780.7976567857]
[205,1.0036325196084375,0.90481078556876227,0.89019889457934887,2.503552962053579,9.0240148345532774,1.1493061461154217,1,1.3727545161181402E-2,5.1919065763196937E-2,1.2077729461509725E-2,1.334622629295335E-2,null,null,null,0.10807277828245988,2.1614555656491974,95070055.038204566]
[206,1.0137532457717569,0.90034358588112406,0.88354478582408014,2.4810069811533046,2.8356960711866113,1.0676690438856669,1,3.1236578870675921E-2,2.3075159994690522E-2,-2.0837497966509971E-3,1.8947134872627686E-2,null,null,null,-4.5747855988804972E-2,-0.91495711977609917,-40243725.162392959]
[207,1.0231361171046347,0.91649074809054853,0.89628125132577074,2.1733947932108251,3.943160492544445,1.0912486783260698,1,3.2829120519412856E-2,4.4954249229165397E-2,1.2581210321774209E-3,1.0805196776071543E-2,null,null,null,4.4684868825329134E-2,0.89369737650658254,39308630.777455196]
[208,0.9966997419312037,0.9356074014566943,0.90302306782888364,2.1134742121697454,3.4372498513457783,1.064738790064377,1,2.8283835156219038E-2,6.2224199232185515E-2,1.2923171401680237E-3,7.899739888723117E-3,null,null,null,9.3065056951377442E-2,1.8613011390275485,81867980.328743622]
[209,0.99940328201781514,0.89283772190871247,0.9034053632667769,2.408838428514636,2.9637402606350873,1.0986573179762431,1,1.8861797041635341E-2,5.0954237248525325E-2,-1.3686704466818779E-3,4.9601490714029944E-2,null,null,null,5.9803139370281068E-2,1.1960627874056211,52607954.026409887]
[210,0.98521984196784362,0.8670959487633868,0.90155706020918114,2.1851991452115453,3.0429459686038243,1.0571534283944499,1,9.5036715827283673E-3,3.7972381060248486E-2,-5.260297446123898E-3,-1.2561578365663868E-2,null,null,null,-3.1611087766551658E-2,-0.63222175533103309,-27807815.266199484]
[211,0.99931988297048591,0.91206269451645783,0.89682069254740782,1.1951726876555666,5.8187600372707156,1.096340136426345,1,2.8326453979490102E-2,4.1347797776179834E-2,-6.3589803812133814E-3,2.707251823790106E-2,null,null,null,8.1354917542884389E-2,1.6270983508576875,71566740.592306033]
[212,0.98617057435630628,0.88243237407887842,0.88838336445792387,0.99122611712409969,7.1713130475520259,1.1145052345590334,1,4.0844912234122753E-2,6.8895517234186965E-2,-1.2199501949677633E-3,2.5831054444199204E-2,null,null,null,0.20723389797145642,4.1446779594291279,182300653.3100816]
[213,1.0130949830909299,0.84783764074891244,0.90728689116639472,1.7593063591406966,3.3567546498891616,1.0980202680754112,1,2.5350413607073692E-2,3.8314262328187999E-2,-4.1757317552297817E-4,5.1324728210654952E-2,null,null,null,3.0720652726550734E-2,0.61441305453101458,27024512.480741501]
[214,0.99711851843145916,0.91673472981351511,0.8929699435621451,1.4352829401432849,5.2865878762674052,1.1078771784116397,1,4.5403130960949917E-2,9.2842700377728668E-2,-1.3409520491120611E-3,2.4188286261620149E-2,null,null,null,0.25562927688495907,5.1125855376991813,224873365.97669208]
[215,1.0318918398593868,0.87388980580028874,0.9059117172733826,3.5839102029847982,1.71009739426824,1.1284782545631509,1,3.0711479895293877E-2,3.6949162457506735E-2,1.6619405822126163E-2,4.8254727522781898E-2,null,null,null,-7.7371938301088123E-4,-1.5474387660217621E-2,-680629.71541936696]
[216,1.0023916870868939,0.86993438393675881,0.89095658738970773,1.4117366258678441,6.8307357405499634,1.0912476499691883,1,2.2061553586350216E-2,4.6732466006125684E-2,1.5542796273776637E-3,1.4730108794318585E-2,null,null,null,9.7993335147983321E-2,1.9598667029596661,86203315.154414058]
[217,0.99897179133752489,0.87711443618516127,0.90209326239982135,2.31374952947152,4.076875420817224,1.0736273116267423,1,4.042492901865824E-2,4.7455690106622851E-2,1.2860478808135862E-2,3.0294036091353387E-2,null,null,null,8.2139867509365763E-2,1.642797350187315,72257249.689061046]
[218,1.0022360055275319,0.88962388559055161,0.90076132581670454,1.8548313353039869,2.5473415638568491,1.1150593513021994,1,3.0151513523202854E-2,5.3745736821655843E-2,8.1647493921952977E-3,2.3907798515484798E-2,null,null,null,4.4679808034299287E-2,0.89359616068598557,39304178.873012714]
[219,1.011248229902272,0.92480672466942349,0.88844030234682014,2.0049688235156404,1.1313007748905419,1.1134492990848921,1,1.9748709505464739E-2,5.3980778168910337E-2,1.4080833842165023E-2,1.6137126571602628E-2,null,null,null,-1.5839196567478928E-2,-0.31678393134957855,-13933511.411129866]
[220,1.0069119051169317,0.87459340335524316,0.9207692633670419,6.5063341577846323E-2,7.0629265230037834,1.1025759704522693,1,2.3653782056646672E-2,4.3109545979373248E-2,5.8491507764204947E-3,2.6648833224140203E-2,null,null,null,0.13513745240458711,2.7027490480917415,118878456.184854]
[221,1.0122006938169605,0.89120743036779504,0.89386977348672991,3.4456443673626129,6.6771238896666878,1.0836471280980498,1,4.8621714873567153E-2,5.5376305068765938E-2,-2.2040301233341025E-3,1.9215393055476825E-2,null,null,null,0.13169838344426105,2.6339676688852203,115853157.11755462]
[222,1.0135202218330972,0.88963714846635,0.9086334868343372,2.4526509651561574,6.0030659153134902,1.0734473508773894,1,1.8694793591443885E-2,4.7151533041358704E-2,8.5262950926650038E-3,3.1865883972402413E-2,null,null,null,9.0522537524671154E-2,1.8104507504934226,79631362.878224149]
[223,1.0192033113117445,0.91358334631918869,0.91113104255837052,1.1386601189653653,6.5733560894073202,1.0934828808597032,1,2.3468885410557236E-2,4.6742124712438764E-2,9.5703641038108224E-3,-6.2010926884063546E-3,null,null,null,8.6412670469945774E-2,1.728253409398915,76015972.459822565]
[224,1.0031605141519508,0.86096316524506988,0.90250177708030577,2.2668834198913461,1.2253152457663816,1.1203212772924969,1,1.9605334784544442E-2,3.2521687516607931E-2,2.3117277090939897E-3,1.9422046668770808E-2,null,null,null,-8.171612856803348E-2,-1.6343225713606693,-71884492.690355927]
[225,1.0106747420335425,0.94646627686109241,0.89327599479693665,2.8755117507191312,4.5126465278751953,1.0945254909976727,1,3.5386715966925622E-2,4.1282505829176509E-2,1.2769534021533677E-2,7.6919595324474958E-3,null,null,null,4.1644351213593403E-2,0.832887024271868,36633931.548969999]
[226,0.99301705694074782,0.90996827355304488,0.90142628349204801,2.7181272186564911,6.3470211763410589,1.1330836103932129,1,2.5448550733873709E-2,3.7271346261503448E-2,1.3828813471901094E-3,4.9381931968068879E-2,null,null,null,6.5873494363163684E-2,1.3174698872632735,57947957.239489637]
[227,0.99990174610331772,0.84451564972394955,0.89596465421124949,2.042973135815545,6.4924285175781291,1.1044425729940643,1,3.0372996333723909E-2,5.2923990121993086E-2,6.1592456038265025E-3,1.6429496902605988E-2,null,null,null,0.11338203557136656,2.2676407114273309,99740531.643785328]
[228,0.99485543054398329,0.90895758148503059,0.91091146997025974,1.9165910148057885,4.754600408894043,1.044367543224096,1,1.3945515525662602E-2,3.5123741672427267E-2,3.0332270056629348E-3,1.927987906066083E-2,null,null,null,2.5423914839001017E-2,0.50847829678002021,22365049.010891743]
[229,1.0157546748696131,0.85398823876149155,0.89940677639531852,3.1646362052048733,4.6696213024193698,1.1439657469099456,1,2.9711330772516691E-2,3.0408575355470785E-2,7.320370553076154E-3,1.4008988389683867E-2,null,null,null,-6.0657227098261319E-3,-0.12131445419652262,-5335928.2608842757]
[230,1.0009602803978896,0.90131635159078693,0.89961613469731905,2.0888901858945266,8.1006736765657905,1.090089381550357,1,4.0952736924475888E-2,3.768378034997618E-2,1.9376057056425429E-3,2.0447020613076843E-2,null,null,null,9.1154950626200021E-2,1.8230990125240001,80187687.508022174]
[231,1.0033288508561773,0.90801196198192025,0.89923236276373175,4.4393484871376643,8.8691786917194797,1.0828401957824425,1,4.8075843373928603E-3,5.8002016250953359E-2,5.8755480850088311E-3,9.3196908470229278E-3,null,null,null,0.10958117626226981,2.1916235252453959,96396970.855851531]
[232,0.97835252264013994,0.88054405135716229,0.88602797097512431,2.0751275781632192,3.6029204783243975,1.1147694096926593,1,1.2476442568694476E-2,3.3803374891554501E-2,1.3377720761699647E-2,-1.1867930045609751E-3,null,null,null,-2.925140480852868E-2,-0.5850280961705735,-25732036.404425129]
[233,0.99216357779804676,0.96827818199632365,0.90276478584861941,2.569368426290124,4.2106407690838559,1.1009263623645869,1,2.7276616215755996E-2,5.9700774006438792E-2,1.3436729160517424E-2,4.4469693248427172E-2,null,null,null,0.12098033309492151,2.4196066618984298,106424643.73233581]
[234,0.99416378030026875,0.8978210338656879,0.89153796967293319,3.0695065800845427,6.6074848799387738,1.0950897702964564,1,2.7716599822348899E-2,3.1261952501566673E-2,4.6462357158869117E-3,5.9224417145884098E-2,null,null,null,6.1273039975959842E-2,1.2254607995191966,53901004.262588114]
[235,0.9911207265533325,0.91710981705447603,0.89760017046234786,1.884037735731585,5.7989694759610071,1.0841917976787634,1,4.2172178689079035E-2,1.07705419996969E-2,1.5131551783155336E-2,1.2538509468837536E-2,null,null,null,-2.8368537698486747E-2,-0.56737075396973491,-24955391.017149769]
[236,1.0118717187975486,0.8804012373563439,0.8863807257592945,2.8246515564142407,2.5851126080145366,1.0870855317329111,1,2.4743242113939093E-2,5.6479261892037169E-2,-1.5728316620359185E-3,4.2201004015871603E-2,null,null,null,7.4447927689016577E-2,1.4889585537803314,65490761.830667175]
[237,0.99662682362708699,0.86623021592409244,0.90301770605182141,1.0604058968791403,6.1093831052042988,1.1111318812610835,1,3.3687082970224463E-2,5.9026091236515213E-2,4.6558233431692022E-3,1.9753387641033144E-2,null,null,null,0.14828987678298533,2.9657975356597057,130448453.08335216]
[238,0.98433187682964718,0.91901930423936451,0.92166530435085792,0.94968823834855853,4.2722302465737396,1.0686275075118745,1,2.0418486693979165E-2,4.7042640404219307E-2,-2.6416074257876237E-3,1.6254398975758234E-2,null,null,null,6.525103988826228E-2,1.3050207977652453,57400393.069047123]
[239,0.99882097998961539,0.87129689642050767,0.93093151460610424,3.5877445593840411,5.9669262209979461,1.0927749299209355,1,1.7542450122661063E-2,6.6265835293078015E-2,1.4208475893924648E-3,3.9196960632372248E-3,null,null,null,0.12182911982051405,2.4365823964102806,107171309.09987986]
[240,0.99820335307774577,0.91125903180236434,0.91266016842014686,3.8054792421332944,4.2210462839936431,1.0862414108211833,1,2.4947985533324255E-2,2.9081323563805484E-2,-4.066619284151053E-3,3.3568958396748172E-2,null,null,null,1.4272232778397647E-3,2.8544465556795288E-2,1255507.6100792158]
[241,1.002853730000391,0.90680252744261414,0.90560244697960612,2.2346091233649115,6.7240632646120657,1.0890196991020431,1,5.0653672409396479E-3,3.7808117759402141E-2,8.6259858297601279E-3,2.0412191594767058E-2,null,null,null,4.6022085656225814E-2,0.92044171312451606,40484961.022052914]
[242,1.0052897082910912,0.9105558853813589,0.9034942817796987,2.571718080591527,7.3273557093352952,1.1056228965238433,1,9.2676054532913679E-3,2.7237303485769852E-2,-5.57595076077651E-3,3.2361778020672471E-2,null,null,null,1.8942795275536446E-2,0.37885590551072884,16663702.164812153]
[243,0.99239207120886785,0.89981894369832449,0.88992573367605876,0.82087317845112895,1.1254464955321897,1.1070439123092293,1,4.2657419483338399E-2,7.2493044423772857E-2,-5.1021136474516202E-4,3.5288377284518391E-2,null,null,null,1.8463951719522555E-2,0.36927903439045107,16242470.436078876]
[244,0.99955860151892506,0.9393346093134276,0.89907730439126554,3.0371813102624516,7.6673288530631449,1.0913403743536307,1,3.0628721209921203E-2,4.5208693017180265E-2,-2.6379787443928816E-3,4.1540258749649082E-3,null,null,null,8.1189161765964427E-2,1.6237832353192883,71420927.640283152]
[245,1.0026992035776863,0.94636203649588557,0.88560197442586575,2.9917357155333271,7.1566912824368289,1.0897875361358063,1,3.4893619610430519E-2,4.671382688596739E-2,-6.0828732129029122E-3,8.6222726969381065E-3,null,null,null,8.8668406567891656E-2,1.7733681313578327,78000310.776941448]
[246,1.0082756523246328,0.9240488228025393,0.89212458527235261,2.7859361510885341,6.0107766758667323,1.1022740743217332,1,1.4344481553224989E-2,4.0179986440361644E-2,-3.3860763028027343E-3,2.6871986559954975E-2,null,null,null,4.9481073199630979E-2,0.98962146399261941,43527782.177890293]
[247,0.99499164573071297,0.90812930159244554,0.89371257802485171,1.5784276510040542,1.6239173316285638,1.0930836125020651,1,1.1956737093644667E-2,4.0625940182160716E-2,6.9044534422837501E-3,-2.8627882882075E-2,null,null,null,-9.0232822479829194E-2,-1.8046564495965836,-79376504.756722584]
[248,0.99408371275198237,0.89320291760628057,0.91099836672832568,2.1728266073294105,3.0783809346459359,1.0761030827886982,1,2.5583557983020762E-2,4.179270176888724E-2,1.0732483994367222E-2,1.1632406833129586E-2,null,null,null,1.4591622913174562E-2,0.29183245826349119,12836038.968356736]
[249,0.99369734327622972,0.90296302147489083,0.91263171173716406,3.8374844940624793,5.0749208810099962,1.0923956686242322,1,3.1621928997478711E-2,4.5694236830198735E-2,1.4533030473696282E-2,1.7570244360425032E-2,null,null,null,6.6131227808836859E-2,1.3226245561767369,58174681.612220161]
[250,0.98800459627997883,0.9248813538198104,0.88857871716968206,1.8058511801391699,3.2877413907124486,1.0713752148593694,1,2.9384451032609993E-2,4.1545295163111909E-2,-6.1685565732555467E-3,3.1646854630629176E-2,null,null,null,3.435692627139425E-2,0.68713852542788489,30223289.559819788]
[251,0.99947018188430659,0.92058775507216961,0.9111876502289139,2.0242752984049632,2.7859073035874267,1.1323778607559154,1,2.6284445999270763E-2,2.4780070220464818E-2,7.8581593053336143E-3,7.9990376794620323E-3,null,null,null,-6.666157573369523E-2,-1.3332315146739044,-58641220.986954324]
[252,1.0190299068145614,0.86805089137265257,0.89185546200313526,3.4674706610829533,6.8971188939737207,1.0767730019637516,1,3.4390003239556773E-2,5.7452504374729887E-2,1.2243252997798906E-2,1.7221302193656016E-2,null,null,null,0.13117092553083795,2.6234185106167582,115389160.04394917]
[253,1.0039580329322633,0.96068293352960832,0.90081022058074078,2.2626818251530483,2.7910835038589341,1.0784086276802989,1,2.6215070854779199E-2,3.5326535903475342E-2,8.5180850456895232E-3,4.3729800204523425E-2,null,null,null,9.7540598413930583E-3,0.19508119682786115,8580504.9218178615]
[254,1.0251554452480647,0.93856828840647077,0.89298445361974577,1.9504485345601568,5.5367896842996913,1.1028394679995419,1,3.7898901624000801E-2,5.8684546910976673E-2,1.6064520784122453E-2,-2.4449871427944386E-3,null,null,null,0.11618634936232392,2.3237269872464781,102207445.79818884]
[255,1.0042719768335688,0.89908899989836377,0.90473070337528338,1.236136270191686,3.9433722764751473,1.1282679686435511,1,4.108070506789184E-2,8.780991391771388E-2,9.2178929969784149E-3,-1.1438264650502784E-2,null,null,null,0.18031286683697509,3.6062573367395014,158618612.81556287]
[256,1.0089782838456356,0.89768131680774432,0.88536955547024332,1.7780319176601511,7.6510471348377349,1.1060747616304294,1,3.7460192201004772E-2,4.9725762361076078E-2,-2.7355717101164492E-3,4.2807637531965134E-2,null,null,null,0.14309587475203162,2.8619174950406316,125879364.85596585]
[257,0.99814169932388597,0.86742369246695139,0.9139651222387799,1.8380871496790534,5.0159218434917712,1.1251193761551421,1,3.4135739606412738E-2,5.9480200445436268E-2,7.8782165501112226E-3,-7.9364746792499538E-4,null,null,null,0.10364530092152913,2.0729060184305821,91175267.441609547]
[258,1.0076877638000634,0.88390574258272059,0.89048762412044924,1.6302752799932274,5.8559341343552056,1.0957265309140272,1,4.120807860590165E-2,4.4667938338929236E-2,9.4008453532022068E-3,8.9258946360178202E-3,null,null,null,8.7395628404957404E-2,1.7479125680991479,76880666.29361625]
[{"$f":"A270+1","v":259},0.99931690657145877,0.91290675654436004,0.91244844990617069,1.850861758184051,6.7678029401659092,1.0898866146298245,1,3.9411627634098417E-2,2.3995101895521481E-2,4.4264952213925613E-3,2.8601817374379536E-2,null,null,null,3.7619561168396182E-2,0.75239122336792352,33093382.141476687]
[260,1.000095568704801,0.89789189909583245,0.89601624116495615,2.2278678692005376,5.59819516845503,1.0736068569253472,1,4.616105964494293E-2,5.2447601497068126E-2,7.402673830171607E-3,1.8921734470094875E-2,null,null,null,0.11930435193226743,2.3860870386453481,104950307.42018813]
[261,1.0066902075494304,0.87296688006072198,0.89708373094728866,1.5683403278080776,1.2190501334039721,1.1443298830489292,1,3.3320969556301802E-2,5.3366614816854521E-2,4.8979018084386984E-3,4.2202954669994623E-2,null,null,null,-8.3702831164445702E-3,-0.16740566232889137,-7363216.6139555229]
[262,1.0129208243556826,0.87002468424239909,0.89564544192786699,3.5268407564388333,2.0663259245815238,1.118507826030839,1,3.5891988793216312E-2,1.7579803325182431E-2,-2.7106729672682975E-3,1.2800770091460746E-2,null,null,null,-8.5737029718299801E-2,-1.7147405943659957,-75421621.093402103]
[263,0.98285598106543204,0.90184255174723327,0.91358587717532391,1.424814782063351,5.3492556628333103,1.0889480538448242,1,3.1362320937717604E-2,1.8619458445706519E-2,6.3980586589313798E-3,7.8711448301916429E-3,null,null,null,-1.7591040688995925E-2,-0.35182081377991842,-15474583.267501369]
[264,1.0054002246362939,0.92704246537458168,0.91710409800356563,2.3655479864104598,4.1638786241557595,1.0988828274999509,1,3.9621799040853833E-2,4.1549136980953048E-2,3.8377473040110978E-3,2.252778842997619E-2,null,null,null,5.0286760293800976E-2,1.0057352058760194,44236533.425000086]
[265,0.99695358122711986,0.88650296454428856,0.89430094516794267,2.0734865364998667,7.8990370414415283,1.1173981124658956,1,2.5006955411092966E-2,3.0718536503933292E-2,-1.0335799774621249E-3,2.4100039673909807E-4,null,null,null,3.1302190903546391E-2,0.62604381807092768,27536083.177566726]
[266,1.0234715663274445,0.89522594639708886,0.88820209125052196,1.5642070190506479,7.4330026361621275,1.13374433963326,1,3.9037755266268369E-2,4.22029351792991E-2,1.635378810178003E-2,1.51139681963001E-2,null,null,null,9.8554117121843546E-2,1.9710823424368706,86696626.920490623]
[267,1.003077629069586,0.82470764788568363,0.89788194594292725,1.6270220533932012,3.3446518957665079,1.1319244735551666,1,1.3656331197120179E-2,4.6787749962274285E-2,-1.7394338929166489E-3,3.2576956389648859E-3,null,null,null,6.9732926284645407E-3,0.13946585256929078,6134304.3504714575]
[268,0.99169864465173885,0.96140753926651235,0.90558244847519775,0.15551740559710359,1.2505124744236866,1.0821906646268369,1,1.6242921372104729E-2,3.1848766032554564E-2,1.4132116988154649E-2,3.5624502401918119E-2,null,null,null,-0.18451684784750114,-3.6903369569500222,-162316793.91539258]
[269,0.99370229871616789,0.89602553371678628,0.9018407038049675,2.4334531759144853,5.347118958165793,1.0961455805417377,1,3.3607858756365919E-2,3.4909770017429426E-2,-5.3644009614742449E-3,4.3497064890992289E-2,null,null,null,5.4464763816975639E-2,1.0892952763395127,47911862.506111458]
[270,0.99538692032710674,0.91592133208672877,0.91375461763413712,2.5534425824888141,7.4830840626421873,1.0412831079807672,1,2.9760091030136007E-2,3.1901235216205068E-2,1.1261334240675692E-2,9.1585902626343599E-3,null,null,null,5.1000018205370937E-2,1.0200003641074185,44863976.061222151]
[271,0.97992411082743114,0.88083314824511594,0.93079216072617998,2.8124506616557072,1.9348237224074447,1.0895633328570986,1,3.7842013464803329E-2,7.6349932159213693E-2,3.9107075037548601E-4,2.6161127215604062E-2,null,null,null,0.12632159449973571,2.5264318899947136,111123273.89433599]
[272,1.0188214699513158,0.92866365903289583,0.89735726106916625,-0.24238834592440428,3.6534796306712103,1.0871409145365625,1,2.0585565689329524E-2,4.005809853746492E-2,-3.823993746754047E-4,-8.0659455487910835E-3,null,null,null,4.4611607949045069E-2,0.89223215898090114,39244184.247522645]
[273,1.0031323731673136,0.88226662354153951,0.88798256196204794,1.4703604143465521,5.2369837970286595,1.1154584017112361,1,3.1868133933305121E-2,3.3259387362456101E-2,6.6931086859524525E-3,5.4333343495882466E-2,null,null,null,6.1816939768662899E-2,1.2363387953732579,54379465.01884257]
[274,0.98559630718369029,0.92906433998970506,0.89867470670781613,1.2998816832112301,3.8054628320978745,1.081705477488641,1,2.6531202260738095E-2,2.8665696880256046E-2,1.7418485195076598E-4,-4.7584106921276619E-3,null,null,null,-2.6458481898018357E-2,-0.52916963796036698,-23275142.642281756]
[275,0.99599765255150197,0.90817904389611381,0.8996012661009416,2.1191725435696727,8.9429762905520711,1.1471107477062148,1,5.0161245917507861E-2,5.4175905905326227E-2,9.0510188402122289E-3,2.494109644429697E-2,null,null,null,0.15978336936657073,3.1956673873314143,140559111.75122505]
[276,0.99068700025857459,0.90195585923306287,0.90285809757223168,1.8411953678926947,8.1949078982019543,1.0925374004653896,1,2.1144199708386945E-2,6.2428256431022802E-2,6.091913486989238E-3,2.9524594053021384E-2,null,null,null,0.17133205509753938,3.426641101950787,150718323.03005934]
[277,0.98849554495516978,0.83257060873600908,0.88977626269859722,2.5455855957735598,2.5912061495437206,1.1036515748799753,1,3.043256972749879E-2,4.1947809170607905E-2,9.2126835649841837E-3,1.2333033779822663E-2,null,null,null,4.034932161060021E-3,8.0698643221200406E-2,3549471.2796668876]
[278,1.0064963200414412,0.88072152964386818,0.89102055787430756,2.0502952475430178,3.8966572808115063,1.0966157971635146,1,1.3521988699179577E-2,4.4666466110981587E-2,1.3710331369686511E-3,3.5936308092439931E-2,null,null,null,4.4157697349114296E-2,0.88315394698228578,38844885.67850595]
[279,1.0072776455426375,0.90567022148802778,0.89887043666206501,2.879838972910858,7.7985643319028366,1.0851752303466857,1,2.1999000759856301E-2,2.5886081517101721E-2,4.4814845407652659E-3,1.3286372797246647E-2,null,null,null,1.7893546293108884E-2,0.35787092586217761,15740693.058416698]
[280,1.0004690918234007,0.9317724007890914,0.90316506338554847,2.0164813068026777,2.15021513204558,1.0994160025545083,1,2.0320101576413136E-2,4.6968597907024408E-2,5.7701308976892971E-3,4.6857620112450121E-2,null,null,null,2.242346441129061E-2,0.44846928822581217,19725596.302862961]
[281,1.0077938297272087,0.88966352938886506,0.88484762992972033,2.6499628049202215,5.2091912053096889,1.0624924873573591,1,1.6752229674950929E-2,7.9127990954507274E-2,3.9114555739094533E-4,3.1716026048470645E-2,null,null,null,0.18698345341194392,3.7396690682388778,164486631.0427053]
[282,0.99992490686957758,0.89166434010942264,0.89692924161920351,2.0024948316340248,6.0117841471519196,1.1050737607257759,1,2.3302643013622119E-2,4.0153929838136981E-2,6.9703284294046104E-3,-5.7761937104851974E-3,null,null,null,4.0890602710611873E-2,0.81781205421223735,35970869.926956996]
[283,1.0082707906688477,0.88231679435204613,0.89896396328402306,2.3016652672598199,5.7212095669697645,1.091022268644477,1,3.6844788080974647E-2,3.9007383346735862E-2,1.3919623379522069E-2,1.0242148768630128E-2,null,null,null,5.7609418393831199E-2,1.1521883678766238,50678169.511900008]
[284,1.0131903752576548,0.92696552196161675,0.88345763417408252,2.663263758208287,3.0672328886324536,1.0976812451872804,1,3.0784863700527923E-2,5.459785867336326E-2,-3.6489068751701893E-3,1.3406699752492531E-2,null,null,null,5.8834468772269354E-2,1.1766893754453869,51755828.555681542]
[285,1.0053044086901908,0.9486602587990709,0.90920581824124624,2.5793435625342314,5.315440727370139,1.1053025420458713,1,3.4474299970169063E-2,2.0734009283657553E-2,2.7968777059750967E-3,9.5693288880013393E-3,null,null,null,-2.0843197767262702E-2,-0.41686395534525394,-18335458.664038565]
[286,0.99002032268432616,0.89350079328944543,0.89310976662863351,1.4495422852574316,6.1736287303623039,1.1081395592158396,1,2.0129518181856872E-2,2.1453122009681694E-2,7.9405218544377418E-3,2.0548720195623302E-2,null,null,null,1.8868556446120228E-3,3.7737112892240451E-2,1659839.5343698189]
[287,0.99397705510147338,0.87246932065939753,0.89147499982330036,2.1413663548201733,4.7747680166475153,1.1122913810268218,1,2.8382549171668117E-2,6.7630993331221245E-2,1.3431986893021803E-3,9.0888550255278228E-4,null,null,null,0.1225260136204578,2.4505202724091553,107784356.46452957]
[288,0.97841526079891417,0.90420758851622718,0.8792634364423606,2.4657901848564707,3.7384822329101843,1.0909311030521498,1,3.030033979102709E-2,6.0885854397080219E-2,8.5153095875603879E-3,3.6254594903365238E-2,null,null,null,0.11405437250587978,2.2810874501175955,100331976.69020888]
[289,1.0003658839890548,0.90313642333293509,0.91259953755449408,2.0425532479416182,3.0366153446720419,1.1068921886803234,1,4.1228896923971005E-2,4.0814609132581219E-2,4.1532848174187509E-3,4.3570814180982197E-3,null,null,null,1.0283013872320522E-2,0.20566027744641038,9045818.1082848907]
[290,1.0072681475639125,0.91604870318137255,0.89605773539156752,1.2746171020494614,5.1580772194650573,1.0798911075221473,1,2.5831499685415784E-2,3.0967353129677529E-2,7.0731627662920914E-3,2.2322369980755083E-2,null,null,null,3.2385776457260561E-2,0.64771552914521113,28489297.667537216]
[291,1.0064515797398366,0.92252044475071815,0.90626604678721678,2.420824463547572,5.4096184966571421,1.090254488291545,1,1.8954718458475413E-2,3.749783021543994E-2,6.2975948179070217E-3,2.6741194251680703E-2,null,null,null,4.2871003071504321E-2,0.85742006143008631,37712999.391007997]
[292,0.992434049170411,0.91101754103403076,0.90968725751583823,1.4408391260599229,7.1827313969719171,1.11058846157517,1,2.6856452335574061E-2,4.8302744494230387E-2,1.5549650425978729E-3,4.7966961922384005E-2,null,null,null,0.13338528499013297,2.6677056998026587,117337099.93237631]
[293,0.99608145501197021,0.89696178174790964,0.90418163102969318,0.78934517799783288,5.2330867072186216,1.1119119854611994,1,3.248114367447448E-2,3.3389172586308885E-2,1.5727590681279837E-3,1.4866020030321978E-2,null,null,null,4.5071789898742685E-2,0.90143579797485351,39648999.631938837]
[294,1.0141065340015403,0.85485876452985188,0.9028354610253766,1.4280812272862617,7.2384770706129462,1.0622877628066578,1,1.6427985316719046E-2,7.0528438710934227E-2,2.9951609602123152E-3,-7.7194151115039453E-4,null,null,null,0.1720626548532482,3.4412530970649637,151361021.03495935]
[295,0.99109358001002779,0.85534721368098188,0.91585301721704238,1.4477648674571493,1.4510631577521997,1.0787422696295923,1,4.5118736498624863E-3,4.1282974845325018E-2,7.4599127364480215E-3,2.1056689349131009E-2,null,null,null,-6.626826914260435E-2,-1.3253653828520868,-58295234.885216758]
[296,1.0031712442559877,0.93056440403152807,0.88850255368371156,2.0475482891319072,5.9083752856686154,1.0991503883471088,1,8.7906915455005612E-3,6.9413819804485993E-2,8.0856073410565067E-4,1.7625098758887812E-2,null,null,null,0.14501774829454972,2.900354965890994,127570009.12705259]
[297,1.0004377361144448,0.88516006822542503,0.90411639429577695,2.7749055939621781,8.1713416133735315,1.076205492150518,1,2.8213524299683743E-2,5.1961584357162215E-2,1.5668236862169753E-3,1.2371588863529605E-2,null,null,null,0.11836894895972302,2.3673789791944602,104127446.99690674]
[298,1.0103528166457789,0.90747764246071505,0.89706987113399428,3.0907087940147586,5.3432686152447415,1.0490519100254243,1,2.6329197370147821E-2,3.8441525269322332E-2,-4.0171361844424372E-3,3.2633264346106861E-2,null,null,null,5.7061130883911133E-2,1.1412226176782225,50195848.944470674]
[299,1.0151129516089894,0.90752260551160679,0.908070611839636,1.0890842384335204,1.3086600492734997,1.1012447176118316,1,3.4505606957805572E-2,4.8155380380177588E-2,1.1346777304696697E-2,1.7405938645847087E-2,null,null,null,-4.7498567665165567E-2,-0.94997135330331117,-41783800.823190898]
[300,1.0058345559067636,0.873335440351651,0.90130803935060999,1.2820440758512026,1.7177591482447241,1.0857507133480433,1,1.5853182433531364E-2,4.3291913096403151E-2,6.9422809449995702E-3,2.5635806042704438E-2,null,null,null,-3.8781912456896508E-2,-0.77563824913793,-34115885.705534592]
[301,1.0127775139363431,0.89973046395719858,0.91316269865690936,1.6598540231820569,6.456965022738979,1.1269109921078815,1,3.7271687386584818E-2,8.0210293645848169E-2,3.1472593787677718E-3,-1.0252244263115225E-3,null,null,null,0.19943186569608382,3.9886373139216755,175437318.71632382]
[302,0.99250100912661454,0.91396919427839285,0.89707360359833221,0.81334524390836882,7.1314227836067436,1.0598779412784216,1,2.3711598817193376E-2,3.3590153213982919E-2,6.6942883616765148E-3,3.7282667274241725E-2,null,null,null,9.2293091389454227E-2,1.8458618277890841,81188893.424289078]
[303,0.99457061147426362,0.89263995002927699,0.89983722341790384,2.8674826784466902,2.2053427913270367,1.0940611399634366,1,2.9518360850832807E-2,3.8413411589126402E-2,6.3138595835861167E-3,2.6823920595115985E-2,null,null,null,-2.8508047166759197E-3,-5.7016094333518383E-2,-2507811.5472260453]
[304,1.0046020784995306,0.90376656869149463,0.89727153872582588,1.9082937620160227,6.2409645860059468,1.1024738435335855,1,2.9117478069536046E-2,3.3059869954275865E-2,1.5271797209265098E-2,1.667459091969814E-2,null,null,null,4.4563794815831524E-2,0.8912758963166304,39202123.727950543]
[305,0.98628893614658963,0.94206972897717622,0.90803147548680663,1.4903739127674551,6.2258332423133167,1.1412060866012168,1,7.4722458772136062E-3,5.8545435628232639E-2,3.4448035465036494E-3,-5.8455385551513181E-3,null,null,null,9.4285803881265701E-2,1.8857160776253137,82941853.691274121]
[306,0.99431949105980622,0.85991379565314352,0.90986376573512473,1.9554871024860623,6.4924439038350457,1.1280122751117021,1,3.2533450868628307E-2,2.8655362863903036E-2,8.8373321625037672E-3,2.1071146314471365E-2,null,null,null,3.2243570026680449E-2,0.64487140053360881,28364200.733814441]
[307,1.0050739739688925,0.93390688584740078,0.92423683539284518,2.3787605783372618,5.3599267272749209,1.1171599557971488,1,2.6413321183261208E-2,1.8972398046925586E-2,2.4278000815226774E-3,-6.9864474896231335E-3,null,null,null,-4.7069968523610131E-2,-0.94139937047220246,-41406768.37686564]
[308,1.0058400471256483,0.87064174849364329,0.89360231595769646,2.4325913463858289,4.6154145967117755,1.1222822495360374,1,2.8013324423514164E-2,5.4949470956727517E-2,2.247646138682443E-3,3.687370951429525E-2,null,null,null,9.975079065938583E-2,1.9950158131877163,87749323.269052699]
[309,1.0126315734936038,0.91356778288034457,0.8903181955340761,2.2363030504561685,2.2735457735893672,1.1154612790443241,1,8.8790270041403871E-4,2.2080130964704264E-2,7.0796649778855176E-3,9.2669964229817603E-4,null,null,null,-0.11296342363838445,-2.2592684727676886,-99372284.799938664]
[310,1.0061823938444308,0.87456352260438242,0.90787223282621432,1.9167810933986611,5.2319871164257519,1.0816349309206303,1,2.4905224500056816E-2,2.8597973507554275E-2,6.7278176995614874E-3,1.4444726908553928E-2,null,null,null,1.030576913356796E-2,0.20611538267135918,9065835.5814504959]
[311,1.0061566159724613,0.87867315142468716,0.89956142786047988,1.8273578487771942,4.5225066891798349,1.1073983487101671,1,1.5457323792645722E-2,6.2222095189694779E-2,1.3355540800133677E-2,1.6261692596194841E-2,null,null,null,0.10557124391698834,2.1114248783397662,92869491.551405281]
[312,1.007073356028624,0.93682760299451973,0.87959914762412195,3.4334381488252594,4.0857204981607786,1.0478122975195703,1,1.3108710916997448E-2,3.120049266840412E-2,6.7508753702371109E-3,-1.0556393894549525E-2,null,null,null,-2.6593105026360975E-2,-0.53186210052721938,-23393568.655051589]
[313,0.98338091220463808,0.88003202890009402,0.90900462269079041,2.0849451429914692,5.0289184646604559,1.0957411893918862,1,1.8685820683388889E-2,3.4873429369346592E-2,3.5546683739147767E-3,9.663565319811853E-3,null,null,null,1.578818347844519E-2,0.31576366956890378,13888635.936850574]
[314,1.0074122630394906,0.86778291549655895,0.89313904120905907,1.7855413114201086,4.9400601581630781,1.1012268971061672,1,3.2582046682874601E-2,3.120857579587738E-2,5.3533251663524248E-3,2.3292279430125368E-2,null,null,null,2.5567031272109113E-2,0.51134062544218217,22490946.460635267]
[315,1.0026410118834066,0.92957971270831075,0.89088262688778941,2.4093230052320798,6.3669297282794464,1.1129906156581699,1,2.9988880106641518E-2,5.7075642955808206E-2,1.3758718652305962E-2,3.7471852725203966E-2,null,null,null,0.13852404986416386,2.7704809972832769,121857596.83424786]
[316,0.99907104099479394,0.86177185150293756,0.90738734227258433,3.4608385642625681,4.7299395901852481,1.0976931450124712,1,1.6456596957858494E-2,8.9998483971003504E-3,8.1584623502717378E-4,4.3968582607514031E-2,null,null,null,-6.3786653567873164E-2,-1.2757330713574631,-56112193.669632018]
[317,0.9797981046807267,0.90722879294960168,0.91581873003253322,2.6885722684199367,5.1388410605704546,1.0897856153031293,1,2.251035046195091E-2,2.7658575192360112E-2,-8.2089063004967509E-3,2.4212890372881279E-2,null,null,null,1.2680518221084276E-3,2.5361036442168545E-2,1115486.7898747157]
[318,1.0025895223918388,0.90207818447958987,0.90179182483336884,2.6024305274075976,6.8203549399482997,1.0801039773315853,1,2.564237240955064E-2,4.2733112128085553E-2,6.6853606167583037E-3,1.5984866983493086E-2,null,null,null,7.6181204805081365E-2,1.5236240961016272,67015500.561729155]
[319,0.99836905875384185,0.88447198347554157,0.88209038986170807,2.6295550589666949,3.1981582836831954,1.0860574919547399,1,3.3012291742728225E-2,7.8110654878455671E-2,7.5936472622874611E-3,1.9238011676238353E-2,null,null,null,0.15223596850826659,3.0447193701653315,133919772.7206413]
[320,0.98580860257417391,0.93638935536797718,0.88854030840538223,3.1582160112762425,7.9347618596912959,1.1038039537507833,1,2.6225427313265617E-2,4.9176705276553032E-2,-6.5362265241626699E-3,1.3772955053857391E-2,null,null,null,9.7171672925160268E-2,1.9434334585032049,85480510.818409652]
[321,0.99286538189932649,0.87084814911678443,0.90269340638781304,2.3576483275781475,7.0271441449944385,1.0865809142866807,1,2.0330019242576304E-2,1.2142509822691518E-2,1.3316859117208518E-2,1.4723513147449288E-2,null,null,null,-3.2145573747453172E-2,-0.64291147494906331,-28277994.828796186]
[322,1.0077531768353789,0.86502592428695868,0.91518947659908767,3.5589008972660263,6.1927869949398566,1.1217741255587195,1,4.1624413951799263E-2,2.9248998446270998E-2,5.8189174212855393E-3,3.5702243806000331E-2,null,null,null,3.6811552176282722E-2,0.73623104352565438,32382588.354434237]
[{"$f":"A334+1","v":323},1.008790938549758,0.88729020237497325,0.88579790876316677,1.662616725999182,5.8196338979139215,1.1682543565537715,1,2.4014751168573781E-2,3.5401389400794542E-2,-1.9517733709187085E-3,1.8718302296091841E-2,null,null,null,3.2444661639189118E-2,0.6488932327837823,28541098.107720684]
[324,0.99446892375291918,0.87768042679364999,0.90542221077252749,2.1954196302064997,6.9563278915909308,1.1082673658204021,1,3.4732707130152779E-2,5.8696519763372632E-2,6.595464675511066E-3,1.8393691061266919E-2,null,null,null,0.14184041611581744,2.8368083223163478,124774956.10900907]
[325,1.0052470523781767,0.84850257671611029,0.90062618461776811,1.1589263752636931,6.7312828696181741,1.0934374639379145,1,2.7019848666720012E-2,2.3420475047778909E-2,8.4896358229411481E-3,2.1040263577995249E-2,null,null,null,2.9825194596018061E-2,0.59650389192036113,26236790.95542226]
[326,1.0152060091395225,0.93596861441784696,0.90918062967042657,2.4064609734236058,5.1321932107472419,1.1086995391959527,1,3.7484135003994362E-2,1.8986084703784382E-2,1.298643617548155E-2,4.3482080908280873E-2,null,null,null,7.7003275395476779E-4,1.5400655079095353E-2,677386.64132760465]
[327,0.98783424401499309,0.89109188887942903,0.88749312025549887,1.8374244660148282,5.7985343727112442,1.0994405188938869,1,1.3817236971498906E-2,4.3646208818816631E-2,4.8233560941665964E-3,1.1435781388361247E-2,null,null,null,5.7416221000650025E-2,1.1483244200130003,50508216.568199731]
[328,0.99596405396360999,0.90429774080047542,0.88323337562053805,2.8735784801964166,8.9131051199245412,1.1128562002126614,1,2.0003375491580707E-2,1.9005193036600809E-2,2.1766227066301169E-3,-2.5314562581897591E-3,null,null,null,-1.5147253534253892E-2,-0.30294507068507781,-13324819.164132426]
[329,1.0069517413540132,0.9328874361225995,0.90812558510682895,1.7653447531938504,3.4347928522574049,1.0783577900745864,1,1.8480123042377811E-2,3.4608973211521059E-2,6.7133468624131949E-3,3.8630103825434949E-2,null,null,null,1.063378346250388E-2,0.21267566925007755,9354385.027489109]
[330,0.98551319248102043,0.96298144902787663,0.90381142565237926,2.5626459577604477,5.0767455332950844,1.121086718657466,1,4.040265050597526E-2,3.5478943408073685E-2,8.3767186804370973E-3,6.4017139610977741E-3,null,null,null,2.9052734909138497E-2,0.58105469818276989,25557269.37641282]
[331,0.9975743882376642,0.91376123777977347,0.88945413064915735,3.0931803591224809,4.2223923841655839,1.093814128447143,1,3.7731723076801477E-2,1.7252078756334766E-2,9.2717282025632126E-3,2.1993535818532452E-2,null,null,null,-3.5216528199687791E-2,-0.70433056399375571,-30979468.904263243]
[332,0.99580816995414878,0.87071485700465323,0.90367663499065021,0.68037670595253363,4.7734480692038197,1.0739670902882776,1,2.5662348921572348E-2,2.2507232213378289E-2,2.0719807138459443E-3,-1.0817116045991435E-2,null,null,null,-1.9740081919402363E-2,-0.39480163838804722,-17365063.657670721]
[333,0.99299611205004956,0.9057303169682378,0.89909344055624529,1.9897733615943256,6.0094863233273204,1.0780213014087781,1,2.9626289120567337E-2,6.4011127872034002E-2,8.8863928573738871E-3,2.3454713464900561E-2,null,null,null,0.15577894207942278,3.1155788415884547,137036475.16654658]
[334,0.998070313262714,0.82886969310679925,0.90812649757818231,2.0263994134071535,5.4684911432479133,1.1164577986150042,1,3.7063880077284214E-2,8.543242653215842E-3,5.2395855179983341E-4,4.3670732585978159E-4,null,null,null,-6.5515248117033728E-2,-1.3103049623406742,-57632813.21452722]
[335,1.0074017438564324,0.90781296156999569,0.90064843718046805,2.7558330105179807,5.7134498245688921,1.103520972025523,1,4.1573049666769078E-2,1.5925721094831976E-2,7.9169298818627457E-3,-1.2893946514167184E-3,null,null,null,-3.467003039866446E-2,-0.69340060797328906,-30498722.717783645]
[336,1.0087419799458872,0.87509338024953953,0.89079495588346269,2.2242347289592939,1.5297639705805963,1.0867679894942794,1,1.0133554837933011E-2,3.7127830541140931E-2,2.299947619764227E-3,1.3651276206232956E-2,null,null,null,-6.0615285938414865E-2,-1.2123057187682971,-53322387.579045795]
[337,0.99211111485093406,0.93289849344604936,0.8978041501150652,2.4898846908309111,4.2090303952251329,1.1157321263403406,1,3.0645546050972618E-2,4.532819716852296E-2,-2.3996972700578417E-3,-1.4150996183595714E-3,null,null,null,3.387015163604936E-2,0.67740303272098701,29795080.975670233]
[338,1.0120453039240689,0.87691998231872159,0.88380290758029034,2.5709921974358778,8.9667904740140401,1.113171717351735,1,1.7720026786286827E-2,2.0764387332553886E-2,1.5710843338982163E-3,2.2556120558304284E-2,null,null,null,1.1262481499773918E-2,0.22524962999547832,9907441.5691601019]
[339,1.0156435946351021,0.89076478270573534,0.89791033428129652,0.43058692748509464,10.532790843497935,1.1030016183597271,1,1.8083273196693523E-2,7.3468719348148415E-2,1.1443099212257895E-2,-1.5662278712918372E-3,null,null,null,0.23119852485440678,4.623970497088135,203381987.87869507]
[340,1.000024083344577,0.90342070785180173,0.90484155817292145,3.5492039879110973,6.2354293395343356,1.1406649225409939,1,1.814143024034328E-2,6.7618654509468301E-2,6.2564249971793868E-3,1.2371764996439159E-2,null,null,null,0.1295547248205503,2.5910944964110056,113967411.7283998]
[341,1.0139497676528959,0.91263657385364194,0.90765527866107054,3.0113954778585335,5.3703940922514404,1.1097786128873131,1,2.5679925932486521E-2,4.8161487275541426E-2,1.063677028096202E-2,4.2687035302295985E-3,null,null,null,6.2134535662899087E-2,1.2426907132579814,54658849.519035853]
[342,1.0073168285753853,0.89258669387782685,0.90089305578681356,1.6718352957063878,7.6898735279779515,1.1032473302402168,1,1.7615777863626392E-2,4.7668714220105733E-2,-2.9723929558117951E-3,2.8408200735914942E-2,null,null,null,0.11050091501329312,2.2100183002658618,97206051.690731332]
[343,1.0034587645769333,0.8692408440874575,0.89858995913142881,2.244948543695128,3.311992692176533,1.0472907678225085,1,2.1476542108458715E-2,4.7815228376435218E-2,1.6003962343510945E-3,1.6647210513067286E-2,null,null,null,4.4496790255427902E-2,0.88993580510855796,39143180.788325779]
[344,0.98349374556092362,0.89509539407866534,0.88128919841786724,3.3029959553796777,3.6491265740842413,1.137811507762885,1,2.4133016090179715E-2,5.2548803832932131E-2,3.9542687095301798E-4,1.7786778281347046E-2,null,null,null,5.3962227345968394E-2,1.0792445469193677,47469788.463816606]
[345,0.99132528633434691,0.85622601350219052,0.88301441157523108,1.9122287771413011,2.4114476221290388,1.1219694192732776,1,2.4571522554369264E-2,2.5895141447850361E-2,4.5490541851302309E-3,2.7928094447744363E-2,null,null,null,-5.9777791525972977E-2,-1.1955558305194594,-52585655.895541362]
[346,0.99045366313519612,0.87904415980055339,0.90575248280181253,2.8423963769971512,3.7731240176073948,1.1246706900083623,1,2.5104586409625242E-2,6.5438132797857207E-2,1.2867128747818628E-2,3.4673197519140692E-3,null,null,null,9.4864474476293217E-2,1.8972894895258641,83450901.817847416]
[347,1.0091251693780972,0.88294247518203295,0.89355932497015855,2.3590462257060327,4.6372830917204402,1.075364054388138,1,1.3314730664132605E-2,2.1653556823931296E-2,1.0085952658116652E-2,4.0831489133743792E-2,null,null,null,-1.5196490638233067E-2,-0.3039298127646613,-13368132.330126815]
[348,0.99223998986952511,0.93218852246818473,0.90689397246313663,2.0337155757042615,6.83554413653982,1.0669247190387305,1,3.7502671074062785E-2,4.624377916071621E-2,-2.1247330811828965E-3,2.8167754106437036E-3,null,null,null,9.505969997479162E-2,1.901193999495832,83622638.856369674]
[349,0.99690842181600903,0.89836948032357566,0.90223844572805167,2.7493809265374605,4.5940230733605745,1.0935685165958349,1,3.6020182227630149E-2,7.1987076715902182E-2,6.253772689206163E-3,1.4971812803167436E-2,null,null,null,0.15310441546042505,3.0620883092085003,134683732.90424716]
[350,0.99640407667127362,0.83304615249765834,0.90234306938875342,2.5453986303150771,3.6001155780848944,1.1122771908326723,1,1.4493206323029081E-2,1.888376210907872E-2,9.0006732902900601E-3,7.4129206710903638E-3,null,null,null,-7.5009210954945491E-2,-1.5001842190989096,-65984514.576103397]
[351,0.98442934095187873,0.96307640054266375,0.88805459246405316,2.1727622109470501,7.3247717951251863,1.0890931233328918,1,4.5874862555940213E-2,3.7311352551022574E-2,7.699919097695798E-4,-2.2979733213751262E-3,null,null,null,6.8640614704137612E-2,1.3728122940827521,60382152.855578706]
[352,1.0104970902093857,0.89165115670126915,0.89506000023891619,2.1735555118328049,5.2088538185342701,1.094903102397935,1,2.7522144150539701E-2,8.6786341603787967E-2,1.1674251033281869E-3,1.5287158367015555E-2,null,null,null,0.2071614161664444,4.1432283233288869,182236892.11784363]
[353,0.98673496730535371,0.85970555310794949,0.90481695433825537,1.0812980749700469,4.6414248787958243,1.1268902878471376,1,3.9877976757923407E-2,7.7415432850049981E-2,2.2011587790588573E-3,2.9225085210850654E-2,null,null,null,0.19251070735225528,3.8502141470451048,169348876.13963565]
[354,1.005491935952747,0.94458322321323995,0.89710115617489194,2.818663831210777,4.66777359432984,1.0458778597158513,1,2.8893562495097252E-2,2.7645206399132344E-2,2.6529446340386688E-3,-2.7191823067656863E-3,null,null,null,-1.0580848726270877E-2,-0.2116169745254175,-9307819.1080496106]
[355,1.0090983093414287,0.86624196752011717,0.89342090208754787,1.8291097779565322,4.5563125603987684,1.0890549122160655,1,3.313666470572519E-2,3.6589284368725328E-2,5.5358256007818542E-3,3.9095877644534385E-2,null,null,null,5.1461571115930763E-2,1.029231422318615,45269997.460017703]
[356,1.0015379660249508,0.93708003170494469,0.90878610451132769,2.8170908078681598,5.1477446806551708,1.1062486539431695,1,2.8085841606375426E-2,6.4419325584565645E-2,5.3247489208887045E-4,3.153276779302247E-2,null,null,null,0.13734028087147751,2.7468056174295499,120816252.42656481]
[357,0.99929249552480215,0.88866124781234235,0.90880750784469655,1.5689823799188747,4.210903669122624,1.0664748261635668,1,1.2032635330219607E-2,3.7755966764940696E-2,3.4925919357593977E-3,-2.3504780622862095E-2,null,null,null,-1.1324444328427661E-2,-0.2264888865685532,-9961949.3705144674]
[358,0.98381627070802313,0.89425477047787327,0.88781494318174625,2.6898343703798497,1.8431050603535972,1.0801549491997855,1,2.2025846938445101E-2,3.0260326189092808E-2,-1.0874731799180148E-3,1.906820819799343E-2,null,null,null,-5.2501000503316728E-2,-1.0500200100663344,-46184368.411126584]
[359,1.0045973379729998,0.88652426833186526,0.87754044110180973,0.28497557752715275,5.2949767493586544,1.064201069394481,1,2.1816837813516801E-2,2.3894178256022015E-2,3.8683544093597901E-3,1.7521791990034771E-2,null,null,null,2.825336901716342E-2,0.56506738034326831,24854078.79916022]
[360,0.99573778262813906,0.93283888693637673,0.90824131818807385,2.277319150329344,4.5005892872873634,1.1179971023031443,1,4.7184926506516359E-2,2.5606737948670397E-2,9.4751410211589455E-3,2.3964005204507165E-2,null,null,null,6.4553361442124301E-3,0.12910672288424857,5678665.546252463]
[361,0.98822478471895903,0.93765335737532229,0.90663752251206908,1.8229997083957827,5.733478737486692,1.0858955914146731,1,3.0602092853834924E-2,5.7585794403947753E-2,4.8958574808687823E-3,3.0403327140389805E-4,null,null,null,0.11319658534233425,2.2639317068466847,99577393.767984018]
[362,1.0023650150231618,0.85569431713471633,0.89784247892443569,0.95821553090721734,5.1074748189085257,1.1232258190460014,1,3.4463663400248569E-2,4.2012901044459566E-2,1.0195763618158405E-2,3.9071333865705063E-2,null,null,null,8.8354866214944996E-2,1.7670973242988997,77724493.877579153]
[363,0.99616994575756435,0.90573384756411757,0.91095477757034327,2.7930889362962343,5.3097614045444939,1.0659238441804091,1,1.8904556604640532E-2,3.2371081609939178E-2,1.2394534750899112E-2,1.7288521330593835E-2,null,null,null,1.9568832062238254E-2,0.39137664124476501,17214417.642970093]
[364,0.9872561907504791,0.89396295720090813,0.89539327833801063,2.2968608495422771,5.8638675775516518,1.1073611485473058,1,1.8657762849320757E-2,3.7479470216579505E-2,5.7188767686175788E-3,2.3493815862577497E-2,null,null,null,4.4300006852535233E-2,0.88600013705070457,38970073.28391134]
[365,0.99144067610053765,0.88119939322741148,0.90619737182272775,1.5629176840628534,4.6321719880732006,1.0836755487888678,1,2.2438256913143377E-2,1.4204890370121032E-2,2.7883655034840844E-3,-5.9622874086358787E-3,null,null,null,-6.6195673133849678E-2,-1.3239134626769933,-58231373.229603305]
[366,0.99302581375333554,0.92142639988003983,0.8766197509374527,2.1828621736196956,9.1705781966747963,1.0665368884445541,1,1.8392764359587629E-2,2.1830463410955844E-2,1.0836841446103324E-2,-4.9488157424563035E-3,null,null,null,1.0274387245278146E-2,0.20548774490556287,9038229.389638558]
[367,1.0139370150260407,0.93917098079653072,0.90553428465706554,1.2852348839790255,2.8392241478514557,1.0693041049597509,1,2.6794741917745293E-2,6.2922969160468953E-2,1.4207327653628289E-2,3.8294315317078664E-2,null,null,null,0.1010476213380541,2.0209524267610814,88890126.401493669]
[368,0.99789514257853662,0.86650966483038427,0.91213339891898992,2.1800155780159423,6.1927406166115109,1.0820758404161102,1,3.699447291214665E-2,6.5820200546292049E-3,1.5181421235559739E-2,2.9914905316481263E-2,null,null,null,-3.2895734369590562E-2,-0.65791468739181103,-28937900.244086809]
[369,1.0154357513930836,0.93794558467542477,0.88799292475721225,3.3252619647206219,3.8259233580166701,1.0522622432687467,1,2.4106245181599917E-2,4.2625962264430627E-2,-2.3295411427363801E-3,2.6334060096341615E-2,null,null,null,4.4307084611580116E-2,0.88614169223160222,38976299.485852651]
[370,1.00298307619805,0.88610155234658372,0.91110027692618301,2.0708836523695537,5.1252764459408588,1.0342483693789597,1,2.347679740776689E-2,4.4418952802170883E-2,6.2251513777818396E-4,3.8277123167612795E-2,null,null,null,8.5943198074927091E-2,1.7188639614985415,75602984.405451491]
[371,1.0119042440546198,0.87653956605396621,0.90676829184403984,2.2989914712554054,4.6233648504525355,1.0614651605114749,1,1.7015680550598426E-2,2.9544972182176853E-2,-5.0040693529174252E-3,1.5878531381087014E-2,null,null,null,-3.6191441042512712E-3,-7.2382882085025413E-2,-3183708.5587185728]
[372,0.99440317549891255,0.85513347526078487,0.90066938044667721,2.2642106032051768,7.4039683068792037,1.1259476927628986,1,4.2600331749603766E-2,3.1661493462733954E-2,9.3211335549884585E-3,-4.5989056074823703E-3,null,null,null,3.9356020764029678E-2,0.78712041528059351,34620920.453641005]
[373,0.98717042879275896,0.90415465224152214,0.90580484107040138,2.6814267329594541,4.9868457375834421,1.1023423118898421,1,2.0954272534310984E-2,2.599636136546972E-2,-4.5299475942124634E-5,1.4196950108120615E-2,null,null,null,-1.6027294401910117E-2,-0.32054588803820228,-14098978.346986759]
[374,0.98985190929219691,0.88290013099567588,0.89250988305851442,2.2791208195694144,3.0908428384037276,1.0624349689138426,1,4.3454509734937599E-2,2.952155756095954E-2,1.4044785047049734E-3,4.265975952266984E-3,null,null,null,-1.6912288244989495E-2,-0.33824576489978986,-14877494.590458618]
[375,0.97925356893917015,0.88741781450958879,0.91402198738157514,0.34607600971908359,5.6882492776039841,1.0444226023050003,1,2.5533320001837119E-2,6.0086730494936916E-2,-6.0079030437094538E-3,2.0888228969379606E-2,null,null,null,0.16551914235810303,3.3103828471620598,145604788.03213292]
[376,1.0134584228097665,0.9364016940366382,0.90310329305633796,1.1702201953341589,3.3254031556081802,1.081414828218636,1,4.5355635795436271E-2,3.5003163762115791E-2,-1.2021410461068105E-3,2.4409504080606867E-2,null,null,null,2.0742020795402192E-2,0.41484041590804377,18246454.749859195]
[377,0.98770542049026899,0.87269206308269087,0.89847325790556509,2.1730351058691992,7.5181036607684284,1.0985760659242987,1,4.0611529581695061E-2,5.8550856490450512E-2,3.542761229555443E-3,1.5995795404614072E-2,null,null,null,0.15180128264977172,3.0360256529954337,133537385.87773596]
[378,1.0046398445797817,0.88686570230440398,0.88661589979429278,1.5660477727656921,3.4968828268428345,1.0596490478072751,1,1.7724472582968477E-2,5.3560095702301316E-2,-6.4210144227543845E-4,1.546174640978178E-2,null,null,null,6.2179268563816933E-2,1.2435853712763383,54698200.402948208]
[379,0.99192078463900757,0.92669999685699178,0.8967942962849792,2.776672705409319,4.1317824303782373,1.1136325249757644,1,1.3851360967216184E-2,4.2762307557461327E-2,1.7777619765659572E-2,-2.5100704811605729E-4,null,null,null,1.4025023933866388E-2,0.28050047867732769,12337610.066985918]
[380,1.021917582350989,0.92350338281220423,0.91728994635191086,2.2199251525308892,5.3735935234041579,1.0670050702202043,1,2.5596598992665205E-2,5.7051148559422935E-2,9.7520831242144199E-4,1.7492765821258173E-3,null,null,null,0.10104968467780549,2.0209936935561097,88891941.491536185]
[381,0.99782527074555993,0.88655043780215748,0.89709484730632105,1.8022037364666335,3.6980564741390607,1.1108335711025861,1,2.7471313861341655E-2,6.465651876203668E-2,6.7114095841585251E-4,1.6846757980789561E-2,null,null,null,0.10430998216861856,2.0861996433723706,91759977.890881941]
[382,0.99512950185347382,0.9037996947814968,0.88539858150821538,2.5417281705250647,6.763658356903389,1.0762097396567043,1,3.0288052042845438E-2,3.3375186897199816E-2,-5.3241597787989569E-3,1.7169295484906897E-2,null,null,null,4.6684861758700347E-2,0.93369723517400671,41067995.543249123]
[383,0.99821789165493291,0.88261022333951777,0.90141087944302378,1.85362276276497,6.186023205589084,1.1362660375698606,1,3.1968208427715319E-2,4.1629538776528571E-2,1.2134938505530264E-3,4.0025465510995339E-2,null,null,null,8.5597426411698443E-2,1.7119485282339684,75298814.090074956]
[384,1.0006926586349989,0.8865536122590334,0.92198224046919841,1.3947765447675864,3.8503328395214886,1.1175014457690458,1,3.1520287987642066E-2,4.1738251085697599E-2,6.0670349127937648E-3,3.1455402520653437E-2,null,null,null,4.5058433032066837E-2,0.90116866064133649,39637249.79011751]
[385,0.99326527527342268,0.84109612999420313,0.89587241806890028,9.4339771613449752E-2,6.6758461938349098,1.1218786778741168,1,5.9678939917744422E-3,2.6598943623511988E-2,1.2647093772762213E-2,2.3422048865499041E-2,null,null,null,5.2635462686585505E-2,1.05270925373171,46302652.842850059]
[386,0.99406086537232952,0.8921940154660134,0.9028906853616121,2.4782619011378237,8.2740867860057961,1.0671413741661153,1,3.5421755277919964E-2,2.9418628003726504E-2,9.7038177129251217E-3,1.4890517786840026E-2,null,null,null,5.5218739754632984E-2,1.1043747950926595,48575124.199108943]
[{"$f":"A398+1","v":387},0.9971082636231422,0.85099936761624695,0.90367337250519708,2.6202238231808956,9.0305166880621712,1.0841993578171585,1,7.9257608196048497E-3,3.1309668969654328E-2,-3.0295849511982904E-3,1.7615941613117296E-3,null,null,null,2.7177765039520557E-2,0.54355530079041103,23907885.585855797]
[388,1.0073871163478783,0.91712938756938389,0.8945220699674159,1.6464341710004518,5.4719413735995515,1.1304729079055562,1,2.6613052653506684E-2,3.9106561198669836E-2,1.0348389552701873E-2,-8.8726728919701972E-3,null,null,null,3.0516165059713753E-2,0.61032330119427491,26844627.647115644]
[389,0.9939636141198317,0.91026417736209497,0.90058437720736451,0.95976442944893092,4.672198048780885,1.0762374004393536,1,2.7052542300817099E-2,3.1512033701266304E-2,2.5249700051516531E-3,2.6941152935514322E-2,null,null,null,3.3857514331699E-2,0.6771502866339798,29783964.122386567]
[390,1.0135167139607399,0.85837790605289221,0.91608152822608258,0.94519384799643591,3.4832577549893986,1.0901020298066622,1,2.9199666774747481E-2,2.3446346983629816E-2,3.2142735246204574E-3,1.6734988025349121E-2,null,null,null,-3.4599344879549264E-2,-0.69198689759098508,-30436541.692186985]
[391,1.0063384361347647,0.8644759259410798,0.90603554939774955,0.91611092547504636,4.677254845577159,1.0875092174022492,1,4.4315600900146815E-2,4.6522015304849382E-2,3.3812224304614804E-3,1.6200047852808045E-2,null,null,null,9.1551113266474013E-2,1.8310222653294799,80536186.034788013]
[392,1.0014582162055139,0.92831052546467774,0.90169327393155285,2.9534457237801348,7.5828851779638722,1.1342153753090705,1,2.2529260357054767E-2,3.696292532051404E-2,2.6968106991165316E-3,4.549786356428942E-2,null,null,null,7.0601304073140941E-2,1.4120260814628185,62106942.846049577]
[393,0.97869144695787569,0.8860471721785308,0.90509031566004794,1.7666037207882819,6.4826835607469642,1.1209087851363,1,2.808058901775818E-2,5.2084180779743777E-2,-4.1174882925197956E-6,1.4526634604080588E-2,null,null,null,0.10691027510013185,2.1382055020026365,94047417.855350241]
[394,0.99684803000379052,0.87329607005630161,0.90487676662953831,1.1620860916077014,8.2520190781660165,1.1190882483829874,1,3.3282296983935651E-2,1.6997136833230737E-2,1.492614149923026E-3,4.5023406290031862E-2,null,null,null,4.2682571650344982E-2,0.85365143300689938,37547239.003746331]
[395,1.0084841456497979,0.89427240912002293,0.88488049762570087,2.1876933931938587,6.4946292900266442,1.0879398382387466,1,1.4808575946391945E-2,4.6851177699118139E-2,-1.6749459603663149E-3,4.9344982141185663E-2,null,null,null,0.10327703605452331,2.0655407210904659,90851310.181221753]
[396,0.98227508748245052,0.8755221034670847,0.90342480055972318,1.7361590260659812,5.3828046520059454,1.0602517661650475,1,2.8863803696434608E-2,2.7404919582878828E-2,1.3490936648848692E-2,3.2075352002697996E-2,null,null,null,3.2166336356215401E-2,0.64332672712430783,28296259.394481741]
[397,1.0088243852364414,0.9049668238493368,0.89638971782899668,1.5749801105277443,4.3086315635983334,1.0887436588850958,1,2.8453553987762031E-2,6.8216848760871585E-2,5.904408980823778E-3,4.4847508453030923E-3,null,null,null,0.12793237402127913,2.5586474804255821,112540253.2688026]
[398,1.0196311501877062,0.93954739254113573,0.91430479636581363,1.9778727963856757,6.9910266307742717,1.1024838013195073,1,2.6695775911931539E-2,3.9530399380289349E-2,-5.3312344807054943E-3,4.752171537456544E-2,null,null,null,9.1975258229878773E-2,1.8395051645975751,80909300.205219299]
[399,1.0065777571774099,0.88580243078689713,0.91614190691903974,3.7129005676453923,6.1504716731806148,1.117538089103882,1,2.0767670497507173E-2,2.9744659443920719E-2,2.0324936001135958E-3,1.0682034292313007E-2,null,null,null,6.7248423282607927E-4,1.3449684656521584E-2,591574.62261221721]
[400,0.99258236883138318,0.86569978383733148,0.90590981793875125,2.5842276394107104,4.1220852602782658,1.0852728847335986,1,1.4475306928691745E-2,5.8366582937624534E-2,1.6165150513247538E-2,1.2417464327762532E-2,null,null,null,8.2639480890276021E-2,1.6527896178055201,72696752.331408411]
[401,0.99169784358645241,0.86526142775183057,0.88393062139585088,1.5370701653465382,3.1813266008823256,1.1354630747656782,1,3.0986012582813093E-2,4.6190390157256303E-2,1.3847087585068373E-3,3.0960049676606143E-2,null,null,null,3.6702380996113129E-2,0.73404761992226242,32286552.051192511]
[402,0.98785566528168944,0.87674160428733461,0.91936383928295562,1.8939194066700284,4.6860018296938941,1.1153298633218691,1,1.7962017814181955E-2,4.7847604970580243E-2,1.3745266099864709E-2,1.8687950485137588E-2,null,null,null,6.1241149451226794E-2,1.2248229890245357,53872950.630676813]
[403,1.0082849834922216,0.90556613701045996,0.89696660486125601,1.1701384908142884,4.0141275013982414,1.1098923450705664,1,2.215285476163234E-2,4.2305026032358868E-2,6.0365820927962286E-3,1.9589209356663962E-2,null,null,null,3.7923047486067354E-2,0.75846094972134692,33360354.651880123]
[404,1.004276511285271,0.89948494821860625,0.90723640180398524,2.9400466027230463,5.842719794235796,1.0213931466048407,1,3.1452604703799132E-2,2.5591251417517509E-2,-2.8845193881726541E-3,4.2121282093222662E-2,null,null,null,3.4925646286091704E-2,0.69851292572183388,30723584.305248663]
[405,1.0101319449484307,0.90224389216198686,0.92268632556326124,2.3458620764024047,6.0691737471080831,1.1499689079419428,1,1.6051275385781633E-2,5.9775485984791793E-2,-9.0262120495038581E-3,4.5651155644364033E-2,null,null,null,0.12712991031248622,2.5425982062497239,111834337.58704126]
[406,1.0074553511032014,0.90000720856469874,0.88974795735500023,1.4980627168737726,6.3536834549677188,1.0773311100841403,1,1.8977855276111677E-2,2.6304776552979355E-2,-1.0067856568956264E-2,2.3661598846434723E-2,null,null,null,2.2933653486533256E-2,0.45867306973066507,20174402.230072856]
[407,1.0198736592133073,0.85736435986097159,0.89382230542563201,3.9828545141690466,4.6635204173671969,1.1124410394866313,1,1.9486838621213282E-2,3.051377754402983E-2,8.3660386384871131E-3,2.253453298977821E-2,null,null,null,-3.9895667202997443E-3,-7.9791334405994882E-2,-3509563.959632609]
[408,0.97959192682876417,0.914833568058946,0.89591683863559879,2.2763412194746797,5.5506549397917126,1.1384741899492465,1,3.080151769531761E-3,7.3396451860979733E-2,1.4599157036740484E-2,2.2605709705964299E-2,null,null,null,0.14649527633777715,2.9299055267555425,128869769.10937667]
[409,0.9990133031112014,0.92349771400058611,0.89104018895040393,3.196155686752078,7.2404400147819725,1.0769041674120512,1,4.4580961232904698E-2,5.8587787627308686E-2,-4.5097725680584852E-3,1.7707305502621569E-2,null,null,null,0.14615145744301192,2.923029148860238,128567316.6160849]
[410,1.0135925214149804,0.87635152432505681,0.89980007229403014,0.28134774876458346,5.3280922758853322,1.1261021507196829,1,2.6312286694740315E-2,4.5138574682919159E-2,1.4359743295653361E-2,2.1894158411836354E-2,null,null,null,0.10365994756533654,2.0731989513067304,91188151.881660268]
[411,1.0106352426847425,0.90205598507243345,0.90536527744689999,2.2017105556551155,2.5794678738609833,1.0312729842382884,1,2.2437279001193002E-2,5.4393396407796141E-2,1.1724324950641806E-2,3.4273304774343205E-4,null,null,null,4.4019170713782398E-2,0.88038341427564781,38723025.807273269]
[412,0.99687851651606008,0.90869140820109262,0.90989871452158311,1.8688573589993156,5.1999271557786777,1.1007663564295727,1,4.570860490928047E-2,5.940672523677077E-2,1.0887654916526109E-2,3.7972939608520072E-2,null,null,null,0.15036418789303088,3.0072837578606171,132273194.47089171]
[413,0.98685478629153522,0.93195813340855294,0.89451197241656266,1.2318839452963859,4.6992387068685426,1.1052655918485905,1,4.547105692502286E-2,5.2621295304623852E-2,6.863879186945674E-3,1.3949674589343415E-2,null,null,null,0.10583824780003796,2.1167649560007589,93104370.993392006]
[414,1.0095243967807128,0.88344502440625072,0.90601959458893666,1.2590979435771998,6.214026117972165,1.1591966452619407,1,3.0808234830227734E-2,9.1492505381108521E-3,1.1292514599197121E-2,7.7903891537836802E-3,null,null,null,-4.5736065498918635E-2,-0.91472130997837242,-40233353.239506952]
[415,0.981176040839987,0.90329309675260694,0.92213419830767052,0.92389112205821466,3.6780310781744969,1.0789981916000457,1,3.2442199500145902E-2,2.0900818695791221E-2,1.2208529350148437E-2,2.4792027530590583E-2,null,null,null,-2.3799698592475931E-2,-0.47599397184951853,-20936249.544410869]
[416,1.0057943382902816,0.92568051063301227,0.87224156610533365,1.89574453922007,5.5258144600903041,1.1303035509106858,1,1.6352478898671557E-2,3.4723284913087758E-2,4.3123510216185271E-3,2.3842803255395461E-2,null,null,null,2.8091086740127818E-2,0.56182173480255626,24711321.434588946]
[417,0.99296726016900827,0.92247995398453042,0.88618146700996325,1.1509867969282306,2.5290788306181589,1.1063797709911023,1,1.0770814656222779E-2,5.0533483871013946E-2,8.406831911814544E-3,1.6935745611741656E-2,null,null,null,7.5957760894424286E-3,0.15191552178884854,6681894.0195448939]
[418,0.99878674687223956,0.90610331571915581,0.90176827117522185,1.8144882572479271,5.3725753430096148,1.1081912452359555,1,2.297800494322506E-2,5.5503791699349284E-2,-3.4844405085037167E-3,3.3087649150742693E-2,null,null,null,0.11298896386751964,2.2597792773503924,99394752.168948337]
[419,1.0018754047183216,0.89799868882998579,0.88676963616743087,-2.6295572477577522E-2,6.5616332093317249,1.134092707969131,1,1.9847923605105719E-3,4.5227979097857814E-2,2.8981492377333808E-3,1.1251237492618938E-2,null,null,null,0.10624009113960756,2.124801822792151,93457866.748907506]
[420,0.99576055416633946,0.92877056913316058,0.87996334910029084,0.70085736026033429,5.2099194573123766,1.0559081841207161,1,2.7016054907943909E-2,3.6186975352243356E-2,-9.5633852295961899E-3,1.2335662953240251E-2,null,null,null,5.654339974809449E-2,1.1308679949618896,49740408.376000807]
[421,1.0045160103466706,0.92254555958244455,0.89888992707214643,1.990326484647349,2.5044477032958596,1.1277520613900349,1,2.0203368471143048E-2,2.2420057856953845E-2,2.1368710314435785E-3,1.7450006954143071E-2,null,null,null,-8.1517847114215836E-2,-1.6303569422843165,-71710067.372277856]
[422,0.98860903470682138,0.90681169342442602,0.89456418629768908,2.4474849520443414,5.0634889260773086,1.0859013961061104,1,2.7188926842777891E-2,5.1174156764036999E-2,3.0571200769209834E-3,4.3174743167018803E-2,null,null,null,0.10471471319742989,2.0942942639485973,92116013.904726237]
[423,0.99043509639832472,0.93977543781021033,0.91453110806877946,2.3666649171503615,4.7975726478739293,1.0937953220951007,1,2.1510362680721967E-2,4.3159580943690802E-2,1.2173729113902746E-2,1.870659060742131E-2,null,null,null,5.0934109162788538E-2,1.0186821832557706,44805996.832729965]
[424,0.99348235438071963,0.9107678598601574,0.90010012893167102,2.9493432982454411,4.5041429795496759,1.065967612933014,1,3.8542632665188821E-2,4.9360776001148014E-2,2.4300763294682007E-3,1.3364998859051538E-2,null,null,null,7.9033868805925001E-2,1.5806773761184998,69524947.694261387]
[425,0.99339606255617263,0.91341219471571722,0.90288386162147782,1.4650984102858047,3.5367165303491599,1.0757166268211302,1,2.7745777883055111E-2,2.5974660076025502E-2,-2.6632698378184346E-3,3.2490008070500037E-2,null,null,null,-1.4330161372100213E-2,-0.28660322744200417,-12606035.044192374]
[426,0.99600694764338304,0.92590895909132598,0.91916312698648872,0.7478084771500666,3.3409539322052644,1.1073765540027902,1,5.0132105518755403E-2,3.8760977921446921E-2,1.9455707814232948E-3,5.332215915238284E-3,null,null,null,2.2631064164402151E-2,0.45262128328804296,19908218.793631636]
[427,0.99433523164647586,0.93347633409911523,0.88882783333366577,1.7141307958999639,5.5118130651212809,1.1212995469589935,1,1.3627289699844445E-2,4.8873087132265902E-2,3.302481350073396E-3,-2.3722414706665515E-3,null,null,null,5.8263339565730134E-2,1.1652667913146024,51253414.479144171]
[428,0.99985432987552614,0.91164988310788919,0.88857262842929219,2.7141938385276601,9.428198008581699,1.1091222021300093,1,3.3406251168692822E-2,4.9830272402513476E-2,3.8083233527176721E-3,1.3870154882866498E-2,null,null,null,0.12324523857128417,2.4649047714256831,108417048.21861036]
[429,0.97616341366984527,0.92790723183515811,0.91060589179693896,2.1210455436913587,2.3419301907012788,1.088222544114577,1,2.1410341637988689E-2,1.8198486088776607E-2,8.0542479059841666E-3,2.9753089427368783E-2,null,null,null,-7.987611693051952E-2,-1.5975223386103901,-70265861.149375364]
[430,1.009090917789762,0.89900551484602742,0.89873439073713668,2.9897378994118524,3.1973466100792383,1.0958379023647606,1,2.8757006486100169E-2,1.1763356732497857E-2,4.1107912614829429E-3,1.9355750906171507E-2,null,null,null,-8.3030145044253878E-2,-1.6606029008850773,-73040413.919556513]
[431,1.0097655723290684,0.90358868692583305,0.89561682804033171,1.2987117983743732,5.7840938712521712,1.1127467841373768,1,2.6435174280817476E-2,6.9094886211463383E-2,-1.0102612954113535E-4,2.5848390424951614E-2,null,null,null,0.17046350848477487,3.409270169695497,149954275.17646426]
[432,1.0149569358289352,0.93169803215183356,0.90775218865354379,1.2158459453065666,4.8733578893010989,1.0934328859723772,1,2.3641815737560922E-2,-4.821466825488549E-3,3.4574922060939487E-3,2.7874317058444134E-2,null,null,null,-0.10006407571838535,-2.0012815143677067,-88024915.590033799]
[433,1.0228310817952404,0.93880463171488304,0.89852601022349188,3.3518542887483664,3.2014993028247423,1.0768489898862068,1,3.6257172162591694E-2,-8.805856445380858E-4,1.7626999474654311E-3,3.7257716173407653E-2,null,null,null,-0.10395239146211242,-2.0790478292422483,-91445410.534615442]
[434,1.0025025515839063,0.93564208204198263,0.90790961337960085,1.7536296390235684E-2,4.8063365563362455,1.1392313579883362,1,1.5363838435549922E-2,2.2005303017421738E-2,8.3841711182844475E-3,1.5744607920893064E-2,null,null,null,6.5634813699961209E-3,0.1312696273999224,5773799.3323063692]
[435,1.0040484629208721,0.90181834900085733,0.89689287726760714,2.1200447287010511,5.9355127653365187,1.09987290284479,1,2.1893583414094989E-2,1.9669009264737705E-2,-3.5146372527084142E-3,3.5041831203931548E-3,null,null,null,-2.8718432095711576E-2,-0.57436864191423143,-25263188.041806452]
[436,0.99087584745942225,0.92320775138625033,0.88600022961902469,0.80895527157207314,5.5918169235517654,1.1331747013394904,1,1.5501677151590685E-2,3.8935892475328304E-2,-7.2228087809466076E-3,8.6050277213975297E-3,null,null,null,4.6458966323825596E-2,0.92917932647651169,40869278.606683552]
[437,0.99428565852598849,0.86838184447180655,0.89287383253036579,1.8103717506703398,7.3623765133084129,1.1154212129877747,1,3.0514684928600655E-2,1.7249641134894439E-2,-2.3773680847542387E-3,4.5285648592349823E-3,null,null,null,-1.0121419650261931E-2,-0.2024283930052386,-8903666.0156939682]
[438,0.98104384209411344,0.89127158070045842,0.87180465652786787,1.4545051462538758,2.8017286110134263,1.0878840685748421,1,3.005858464582907E-2,4.7557009847940021E-2,-1.0122287291430523E-2,1.2731325850770841E-2,null,null,null,2.2759716273896773E-2,0.45519432547793537,20021392.187753771]
[439,1.0043045217392184,0.96422471151443023,0.89187639395346052,1.1239812418792821,4.9316933357825903,1.1069186486111473,1,2.7715414781218396E-2,4.2453409081229895E-2,-3.0264231346160192E-3,2.6338487789989231E-2,null,null,null,6.8879400903529411E-2,1.3775880180705879,60592209.610659122]
[440,1.0029259287249497,0.93405806212375098,0.89087674202843137,1.688489312338646,4.7465982468153483,1.0889706854268639,1,4.1229848196658099E-2,4.8748866411686229E-2,1.0316722955134444E-2,3.733928404695791E-2,null,null,null,0.10559609629057386,2.111921925811477,92891353.823867902]
[441,1.0027941291511302,0.93437486562755778,0.8853246839522696,0.99076272336833382,7.4323651841331291,1.1073380699594606,1,3.1968308585173369E-2,7.1689619908392468E-2,8.1324772945915429E-3,1.8334618146817888E-2,null,null,null,0.20989106890220044,4.1978213780440079,184638128.02523613]
[442,0.97498238221149924,0.93606141728142234,0.87044044268837528,2.7791062200594445,3.3749484441751241,1.1372189766366103,1,1.2391832699684019E-2,4.0609980102167618E-2,7.050671895658547E-3,-1.1045736224255944E-2,null,null,null,-2.2601435640087039E-2,-0.45202871280174067,-19882155.010668837]
[443,0.98973450644286776,0.88829980058412883,0.88051418769962342,3.1020157166100875,4.8011973486855926,1.1022891009742315,1,3.2030635061694214E-2,9.5871771935100575E-3,2.9002730933937442E-3,2.8943313102065375E-2,null,null,null,-5.6957458372605435E-2,-1.1391491674521084,-50104649.740448914]
[444,0.98712379916624249,0.85935412353505181,0.87803711127775663,2.6624624644648693,4.6387896079581941,1.1221539892513488,1,1.7835529514774434E-2,1.8345685706062119E-2,-2.5009598415189462E-3,1.0097380134303353E-2,null,null,null,-5.8102454472157214E-2,-1.1620490894431441,-51111886.196593411]
[445,0.99515485122381886,0.95318677055290424,0.89861732013610374,2.452348006295952,1.0249919295174141,1.1198986489977514,1,3.8866117216956722E-2,1.4546931455872842E-2,1.0213340283574304E-2,1.8782072819482055E-2,null,null,null,-0.12806719185041196,-2.5613438370082391,-112658850.55703267]
[446,0.99816663395173666,0.90970236241461389,0.87738539016612083,2.3523771963158158,3.8011810172788829,1.1039243319657277,1,2.9894894126742712E-2,3.8899085794406804E-3,-9.8172475847399954E-4,-1.0992719727762959E-3,null,null,null,-0.11687344201038825,-2.3374688402077646,-102811871.23173414]
[447,1.0048754254584833,0.84699308053094446,0.90473749400648229,1.694095665018525,6.0055033008981216,1.1056067095987616,1,2.5371537322464093E-2,6.4422034735301073E-2,1.0915357204610468E-2,3.5812951302455223E-2,null,null,null,0.16153242854000491,3.2306485708000978,142097733.72917464]
[448,0.99547303937990395,0.83468788599235832,0.9138219502759215,2.1876536892488421,2.9627333020062343,1.1079146051574713,1,1.0947058814940501E-2,5.9340287882058321E-2,7.5146215380688134E-4,5.0236581864463614E-2,null,null,null,7.9332225109590829E-2,1.5866445021918163,69787407.40577513]
[449,0.99845567648640288,0.92708219400167524,0.88530593247467571,1.8678801066539827,5.3550113201117648,1.0947867592180311,1,1.2184333339877187E-2,2.6928719841591682E-2,1.6615206514992362E-2,3.3055542335214683E-2,null,null,null,1.0191587602761606E-2,0.2038317520552321,8965391.7454482801]
[450,1.000544301824372,0.86887620299888246,0.9069065039387143,2.1188124077596711,2.9089111834439407,1.1108608397960167,1,4.5481240167190774E-2,4.9390415525581308E-2,9.0368926998864677E-3,7.4499058582115189E-3,null,null,null,4.2917409820007926E-2,0.85834819640015847,37753822.734355882]
[{"$f":"A462+1","v":451},1.0054633704085674,0.92396137338235174,0.90743646538756262,2.1518105880277609,3.4420921446884454,1.1269981719454476,1,2.4424057376752809E-2,4.0264410596491294E-2,-1.2624694176344611E-2,-1.8578752351067932E-2,null,null,null,-2.1387522609573582E-2,-0.42775045219147156,-18814293.330266032]
[452,1.0210203041077381,0.8722248764803332,0.89946167742856276,2.0756763207661963,4.4702937329542589,1.0735895562783553,1,1.8860902139434876E-2,3.9881593205577728E-2,9.2152310378010131E-3,2.861783198472799E-2,null,null,null,4.3086515653125226E-2,0.86173031306250436,37902582.682209946]
[453,1.010656252959732,0.88588718872672478,0.90251186593372823,1.6461071076598017,2.7499457036387476,1.0880372256097302,1,3.4624800276236545E-2,3.3606765735302649E-2,2.7154663046874087E-3,2.8044290313670145E-2,null,null,null,-8.921027661683234E-3,-0.17842055323366465,-7847698.5997057604]
[454,0.99318498669309352,0.91906526789327003,0.90403386557367627,2.4218283364423838,5.5654293099372349,1.0787709332382029,1,3.551016504555031E-2,2.948725371091606E-2,1.8435971412682824E-3,1.8108453573778122E-2,null,null,null,2.5980080155680631E-2,0.51960160311361248,22854299.570629165]
[455,1.0123723613359368,0.92099028598816035,0.91325549822073571,3.7630394078725304,4.1713885766942216,1.076875860397454,1,4.3375734373752563E-2,4.2450982073818908E-2,8.5298049192824681E-3,1.3223441044028113E-2,null,null,null,5.2444146862946045E-2,1.0488829372589208,46134355.088576145]
[456,0.99873483723080225,0.90770896266791101,0.91516842970601897,2.378394024207088,5.192360108453471,1.1004617561016721,1,2.3707356037734929E-2,3.8846141458971126E-2,1.5137493654218463E-2,1.5151641639491141E-2,null,null,null,4.0190801436463391E-2,0.80381602872926772,35355264.899433628]
[457,1.0012950366202638,0.92262375216474313,0.8910481880168547,2.2161653473798695,4.9582774234877895,1.0981634049871007,1,1.9602287725925618E-2,2.9269069395313808E-2,3.4182960129241122E-3,2.0064482202693225E-2,null,null,null,2.6002456397548669E-3,5.2004912795097329E-2,2287398.3625945821]
[458,0.99755936923361876,0.87270292057327437,0.8942814449129679,-0.11157839779664513,3.66292478803532,1.106850244694324,1,1.1024151030413603E-2,5.6026783140445666E-2,-7.4730259921905523E-3,2.2242872471991203E-2,null,null,null,0.10000817348284556,2.0001634696569108,87975739.204509243]
[459,0.98284375613593922,0.9019601598486976,0.89500649906882268,1.7057133067998855,3.7876920976268811,1.0864317859598995,1,1.6265960306708814E-2,4.8736289268824916E-2,2.1778443419285093E-3,9.5584667749455936E-3,null,null,null,4.2182973217170433E-2,0.84365946434340844,37107749.510705218]
[460,0.98769867123779165,0.90283727035254435,0.90517862042964503,1.0895702751269902,11.456377509119825,1.1231248131358889,1,3.7789882526512331E-2,1.6957358324791342E-2,-6.3472091077059608E-3,4.0213973482057741E-2,null,null,null,6.7039777662804931E-2,1.3407955532560984,58973919.736699052]
[461,0.98312876686373485,0.90894335581243269,0.89093097870779958,3.0251923835068157,3.6878375006708985,1.1303551749048339,1,3.7622605572530492E-2,1.9418963687640928E-2,6.8885672024007489E-3,5.4425833749321955E-3,null,null,null,-5.5728590995361822E-2,-1.1145718199072363,-49023632.938198648]
[462,1.0047976382034169,0.88593320232453632,0.91450966865565142,1.4146841209937695,5.2582196170044613,1.1147880380931527,1,1.9964940131642933E-2,5.5163003374879525E-2,1.6713755852281114E-2,2.2377017325690661E-2,null,null,null,0.10700581527544881,2.1401163055089758,94131463.161393955]
[463,1.0035694183937693,0.82571267833291295,0.89830558802166816,3.351840089211886,4.4517897005847393,1.0647567885845159,1,4.3964881302549066E-2,6.4824717547129013E-2,7.4734284014117769E-3,5.0956990905056537E-4,null,null,null,0.12583077711464943,2.5166155422929881,110691508.96189478]
[464,0.98869701664785692,0.88406989883299492,0.90547623516013664,1.0469387447258769,5.9724092304648142,1.0676001329881031,1,2.0459275423469061E-2,4.3945930063164856E-2,2.3561253648033756E-3,1.0547185900843518E-2,null,null,null,8.245928168909647E-2,1.6491856337819293,72538233.7086225]
[465,1.0110735586923276,0.90057628686267699,0.90577821241706713,1.9362824438940944,6.8420214233337857,1.0587335538096216,1,2.4722414110627585E-2,7.3126795284433943E-2,-4.3523600164903009E-3,1.8403453733448791E-2,null,null,null,0.18981528239794571,3.7963056479589135,166977749.91497421]
[466,1.0019273666650488,0.92427396928453431,0.9013299790722864,2.638892372468626,3.1533892961810719,1.0924908329976473,1,2.7730659263935087E-2,5.3715707904894786E-2,1.8561999265469153E-2,2.185882643210104E-2,null,null,null,6.6864425505815395E-2,1.3372885101163077,58819664.98836185]
[467,1.0044746093199945,0.96560833086596876,0.89583165487404492,1.0953376315028431,3.4944168234669348,1.0890029328561726,1,2.6228378399342729E-2,3.5087732022282735E-2,3.6220512457235416E-3,-1.8397504185872365E-2,null,null,null,-2.2484492314903869E-2,-0.44968984629807729,-19779281.664223943]
[468,0.99660487221145511,0.81090370987261684,0.90631128140846573,2.4836948797055189,6.4472479153720492,1.128553384542003,1,2.3493701636421647E-2,4.0423193451321247E-2,-8.4415441130586411E-4,2.6236164893376879E-2,null,null,null,6.0611399625418713E-2,1.2122279925083739,53318968.845889196]
[469,1.0014744506873905,0.89870384324911012,0.89907727188713904,2.9734757695336578,5.0511421770479608,1.1121475063814426,1,4.2229256746852094E-2,2.6999083537395645E-2,-4.3666242997263518E-3,-2.4557725331974326E-3,null,null,null,-9.9181812099965651E-3,-0.19836362419993125,-8724880.108558245]
[470,0.98612265376379338,0.93338029580468307,0.89112335867562631,1.5867097501018945,2.9244930659457151,1.0572139755059031,1,3.9966834647233301E-2,3.2976302065538886E-2,1.0109302176845768E-2,1.9326628362861014E-2,null,null,null,5.9379827511549254E-4,1.1875965502309849E-2,522355.72726071626]
[471,0.996690114924215,0.90977505364838007,0.91368177558692576,1.5953732094292317,5.7826776426836659,1.1305665237504763,1,3.3558122352872775E-2,2.2335491552087472E-2,2.2718511449056452E-2,1.1018543799296688E-2,null,null,null,1.0320125017035885E-3,2.0640250034071765E-2,907846.4243849162]
[472,1.0147909743627137,0.94866064732366306,0.90924292024250497,2.8077724909318995,2.0704971614004339,1.0918215616552509,1,1.464073015302191E-2,3.4774155636121969E-2,2.7323114092380881E-3,6.175968942724883E-3,null,null,null,-4.7700375840591357E-2,-0.95400751681182694,-41961328.547098801]
[473,1.0082472549820709,0.88465468842748596,0.90916104454582569,-5.8952967418172353E-2,8.0904562153459487,1.1194759214026808,1,2.8210804000724482E-2,4.3898498576510722E-2,1.6247388736811475E-3,4.7413625657291795E-3,null,null,null,0.13859659847587852,2.7719319695175701,121921416.79537289]
[474,0.99879410120142831,0.88999250166808275,0.89595388400427145,2.2552740888705065,6.580588153217553,1.0710968236594844,1,3.8436608556689039E-2,5.1367972891090574E-2,2.7807303516468739E-3,2.2917556005784868E-2,null,null,null,0.12351165464954286,2.4702330929908567,108651410.57725093]
[475,0.9912255484359388,0.90199655023892777,0.9118597731728908,2.7287405515716943,6.1329182427174951,1.1149703652663194,1,2.5468286531570478E-2,7.3521689114070449E-2,1.3119750483156306E-2,3.4074296900494828E-3,null,null,null,0.15903888330344318,3.1807776660688631,139904198.16316387]
[476,0.99234033259192678,0.94039906277379581,0.89287157533469852,4.1086941385563751,6.2155528768860773,1.1036512517875814,1,1.2578322221026214E-3,4.4967160198651525E-2,5.6703692418237405E-3,-9.4409931181585992E-3,null,null,null,2.4345319483703255E-2,0.48690638967406502,21416224.326065898]
[477,1.0000910399865115,0.90155191215375297,0.90788411836349558,0.93965923467844914,2.4192205401401523,1.1030410252340173,1,1.7591382365863203E-2,2.4257617408197801E-2,3.0693804255271327E-3,3.0820030202453403E-2,null,null,null,-7.5406217189470645E-2,-1.5081243437894127,-66333755.200492382]
[478,1.0141828451574681,0.92325828357138195,0.89875697461801607,2.1567485992751365,6.7371514746485701,1.1270544651999239,1,2.8281325897607464E-2,4.4957623272933719E-2,1.1925761130759252E-2,4.5614027795570569E-2,null,null,null,0.10542837150228408,2.1085674300456811,92743808.76111117]
[479,1.0006449668025135,0.86219060722909835,0.901174186718673,1.7322345138061888,6.4728939384368864,1.0898393086182456,1,3.8763062888481928E-2,2.2998493387921277E-2,1.3360112442931161E-2,-6.1798555712291522E-3,null,null,null,6.8495431425160003E-3,0.13699086285032,6025443.7231511436]
[480,0.98696359921567467,0.89277686023367708,0.90502543216715114,1.5069197414247384,2.5858589269464765,1.087127899365979,1,2.5496108690880474E-2,8.5903519741592965E-2,9.4194810974981766E-3,3.2657404006736175E-2,null,null,null,0.16122077732780754,3.2244155465561501,141823578.67952019]
[481,1.0113538579893491,0.90546794318549739,0.88106046433277985,2.0027293449075403,6.4761421486871118,1.1133304606938847,1,2.3058730000856113E-2,1.2169561518341809E-2,3.4868831989336613E-3,2.8108530836294721E-2,null,null,null,-2.8068445400280754E-2,-0.56136890800561501,-24691404.176426388]
[482,1.0083760903096075,0.96346526696770818,0.90441806731687846,2.9486062418026475,4.6436035475949362,1.1013856217459643,1,3.5297058514234259E-2,7.8561126526352915E-2,7.7459806013196845E-3,2.9586930988729061E-2,null,null,null,0.18499367319950119,3.6998734639900235,162736250.2593368]
[483,0.98180787773561118,0.92330603469270212,0.89612471393770565,2.1730316279007091,3.7866289449725672,1.1133174154765009,1,5.69309620839617E-3,4.9244124031314916E-2,3.9347275327927889E-3,3.8441958607097038E-2,null,null,null,5.0488010002064591E-2,1.0097602000412915,44413569.873448178]
[484,1.0012319046919527,0.86066833401418186,0.90437997028509842,1.2993339498070862,4.0217825321249956,1.0958545192244282,1,3.847485276447396E-2,6.7351384421073898E-2,7.6812725108913269E-3,1.32160127777773E-2,null,null,null,0.13466164907298739,2.6932329814597473,118459898.89742754]
[485,0.99714653363612549,0.89514384241527223,0.88766332360658373,3.0036031833294969,6.3562630645732199,1.092474214377863,1,1.4983500834910755E-2,4.9386268217979562E-2,7.3397221272063582E-3,2.8446392712010507E-2,null,null,null,8.9437116641847475E-2,1.7887423328369492,78676533.875864625]
[486,1.0184214185989409,0.90931048325918218,0.90784496852436547,2.1909568260130796,8.6826397538470133,1.1000494432946593,1,3.6046620973922618E-2,2.2726256737414966E-2,3.2615842392750816E-3,3.8538897852966984E-3,null,null,null,2.4569152849807662E-2,0.49138305699615314,21613127.29065254]
[487,0.99222783061275777,0.93323630527755808,0.8984419010731638,1.5952273252582283,5.1188423678162804,1.0811006409909845,1,2.6288737695132611E-2,4.9336744346888999E-2,7.5964026899396197E-3,1.0751298368636373E-2,null,null,null,8.3290331924565295E-2,1.6658066384913055,73269296.543141633]
[488,1.0002287363711309,0.92290447198352521,0.91914334899995342,1.9052126027811931,6.1712722471487611,1.0937034534191612,1,1.508044898663051E-2,3.0531193856814992E-2,2.7983688423634228E-3,1.3671014317899893E-2,null,null,null,1.9134401075539483E-2,0.38268802151078962,16832255.007085897]
[489,1.0024020989868312,0.91404622813125957,0.89910081121144214,1.6915348359217899,6.5585919572965041,1.1479808375356162,1,1.4817565823264954E-2,5.7269599761454806E-2,-3.0768385154652236E-3,2.2214216728048863E-2,null,null,null,0.11624556587897814,2.3249113175795624,102259537.70872317]
[490,1.0046143678275494,0.88478176311274515,0.91247555169362948,0.65793145490658711,9.7218144281934773,1.0886270276124586,1,2.8952842784213492E-2,4.298818339777772E-2,1.4312871929483755E-2,6.1787145920516401E-2,null,null,null,0.17337027925590695,3.4674055851181382,152511319.2497896]
[491,0.99513952189284138,0.95460914296505039,0.92197655654410293,2.3991572920227102,7.1837297837229528,1.1070502917990144,1,3.3947690521801813E-2,3.3096486535794056E-2,3.4084262300935453E-3,-8.3097114361877986E-3,null,null,null,3.2464954617828064E-2,0.64929909235656114,28558949.546600632]
[492,1.0164904489087292,0.93248604208956387,0.89648370641393493,2.7690777722351845,4.9189331582420914,1.0936131971267709,1,1.7150779273486121E-2,3.8682515221807774E-2,-3.4922746841864472E-4,3.7656466122767407E-2,null,null,null,4.2745313154701925E-2,0.85490626309403839,37602431.794819079]
[493,1.0108594262616135,0.84430736942863527,0.86259787858196602,2.7216027454232115,10.150406393606595,1.134434741593487,1,2.3018263653582269E-2,3.492166529124488E-2,7.9911905647336908E-3,2.7231457792165851E-2,null,null,null,7.4586180644812539E-2,1.4917236128962506,65612380.949982882]
[494,1.0064957706801332,0.89566990352500686,0.89661248399138926,2.6108890601206998,6.2506570327541464,1.0787672967991602,1,2.0997531892708688E-2,5.5443933702560781E-2,9.0606203713551152E-3,2.59825365061645E-2,null,null,null,0.11788897932734607,2.3577795865469211,103705224.67513502]
[495,0.98097252305638261,0.95380943374284177,0.8792809027949875,1.6101052296629101,1.1081187614823764,1.0690390141829129,1,2.9757293368245449E-2,3.3713221149526768E-2,3.2748075292314367E-3,5.3229362865570479E-2,null,null,null,-5.5756207071593948E-2,-1.1151241414318787,-49047926.399781235]
[496,0.99783585507714578,0.92453771008831731,0.88806242389918777,1.3410219670846129,6.8770331812456726,1.130878693411357,1,2.7160487641207418E-2,4.5581924744590496E-2,1.1963516530907582E-2,4.8176229512690169E-2,null,null,null,0.12177087012982113,2.4354174025964221,107120067.69211608]
[497,1.0009827440743313,0.91270729521412342,0.90541051984855414,1.7220860086785674,6.2253383780851088,1.0961963448410392,1,1.1164233152789601E-2,4.4519317276284817E-2,6.0873349403668831E-3,5.2469990265373231E-3,null,null,null,6.1542210247390469E-2,1.2308442049478092,54137789.445001736]
[498,0.99218862082523884,0.88412327759695453,0.90787401720877237,0.93401395259521669,5.3105212204656711,1.0973996726232524,1,5.3391881090649608E-2,3.1836828923081033E-2,1.4149912258831945E-3,2.8728168714045078E-3,null,null,null,4.9077443555605137E-2,0.98154887111210254,43172715.036261939]
[499,0.9926987382181216,0.84216548717725093,0.8992136134260611,2.7369127357755403,4.847956686602056,1.1199748680542654,1,2.0995830849103059E-2,5.0603971385545801E-2,9.0434088836374542E-3,3.3880354987313503E-2,null,null,null,8.0415074892740926E-2,1.6083014978548185,70739974.649055645]
[500,0.9948413515576352,0.88429076550840857,0.90485874547396716,1.4917123701218999,4.9273614674184243,1.0805958511257994,1,1.1885830579505477E-2,5.5835521607893061E-2,1.0077866228265705E-2,2.693525353575971E-2,null,null,null,0.10339876692874023,2.0679753385748043,90958395.065089598]
[501,1.0154031311253078,0.86118049604366997,0.91049997189133847,0.19391689934934409,5.9887506421117802,1.1019118825759715,1,2.6628768857775015E-2,7.2579988087526498E-3,6.8762017013802405E-3,5.6450397631243616E-3,null,null,null,-2.4483725484719287E-2,-0.48967450969438564,-21537978.077041194]
[502,0.99402350699054931,0.87083587158799303,0.88938527886653485,2.4118979898140873,2.3804042188629642,1.1079181771957332,1,1.5013068194864991E-2,4.0062085878327353E-2,2.3355396143417643E-3,1.1637493599257958E-2,null,null,null,-2.4580784963962349E-2,-0.49161569927924686,-21623359.892705269]
[503,1.0061081864610002,0.89725088660537977,0.90459813710712667,3.0220499758772723,8.3918992410294173,1.062262801484992,1,2.3255508314641321E-2,2.2828329501682464E-2,-3.6097097617788631E-4,1.2555232349937245E-2,null,null,null,1.3812741647691614E-2,0.27625483295383224,12150868.419819923]
[504,1.013155122782786,0.89498460185791162,0.89058587102712428,1.4845617110076943,5.7052918451257115,1.1055388788576661,1,1.7222214054934942E-2,5.8915656806819705E-2,-9.6816947112343503E-3,-5.1451717633551886E-3,null,null,null,9.927670934332869E-2,1.9855341868665735,87332280.813714549]
[505,1.0013042337908087,0.91861367854995313,0.89948931725155756,1.7937922421522861,6.248193178277111,1.0980648381681084,1,1.36701793171913E-2,2.8526426749363509E-2,-4.2650110227129895E-3,2.1375727736788488E-2,null,null,null,1.6958334437825948E-2,0.3391666887565189,14918000.758217353]
[506,1.0038451854324888,0.93378200949689194,0.90168952740276231,1.3216962929848766,4.3240595629015157,1.1037466720376243,1,2.3084498946569755E-2,2.7118048032912609E-2,3.8409600857532752E-3,-6.8208368957322664E-3,null,null,null,-2.760308467009704E-2,-0.55206169340194078,-24282033.093954943]
[507,1.0125168431327156,0.90374618890131797,0.89466107082632418,1.7799280050003499,3.0564552064186978,1.125420425116177,1,-6.2749397549066339E-3,4.822008259668311E-2,5.6720936350315677E-3,-1.0521458874648563E-2,null,null,null,-2.012323961734273E-2,-0.40246479234685456,-17702121.925353043]
[508,0.98254021560771665,0.93594898331881959,0.91126000758965642,2.977312410094382,2.3160859327319323,1.1116966180282739,1,2.8106845198788713E-2,2.8231784683178135E-2,9.0992016602103026E-3,2.1680196304774909E-2,null,null,null,-4.2760732475280248E-2,-0.85521464950560477,-37615995.94741448]
[509,0.99256874639747705,0.87618699993035687,0.91423084854560699,1.6430192554392924,5.07065094212793E-2,1.1001395251845971,1,3.006905863743323E-2,2.916936803111914E-2,8.6697242838328047E-3,8.7812833678857696E-3,null,null,null,-0.17972083800035682,-3.5944167600071357,-158097813.63767552]
[510,1.0078464912336516,0.93197449034053059,0.88660964911393381,2.123968101070778,5.3540715936439565,1.077095087708497,1,1.7311791536997988E-2,3.6646133234895323E-2,8.979407325043761E-3,2.2175656720284913E-2,null,null,null,3.9574890827229488E-2,0.79149781654458962,34813457.272674516]
[511,0.98278492472427914,0.83437613739936478,0.90229577970471708,1.5937962505938121,5.5867641007074917,1.0604423697605283,1,2.2317890245528386E-2,4.77838408522974E-2,-4.0058691116323679E-3,2.2442285869974356E-2,null,null,null,9.1164633646643928E-2,1.823292672932878,80196205.520616695]
[512,1.013446542602028,0.84964134395569546,0.87291497965787157,2.9989083063449593,4.404876398313001,1.0563082173554894,1,7.6964708721743331E-3,1.1956365214966153E-2,6.5339157249460177E-3,-1.7081644228824737E-3,null,null,null,-8.9716134091432864E-2,-1.7943226818286571,-78921981.478029266]
[513,0.99960911570101163,0.89630284645349612,0.9165225574425323,2.7708168086488363,7.5373621982813113,1.08851310792872,1,2.5743575821783413E-2,4.1219587832798471E-2,5.375494453688256E-4,3.4533925900364762E-2,null,null,null,8.7787628070932114E-2,1.755752561418642,77225502.712291166]
[514,0.99570398789235326,0.92071511381517046,0.90145782311738532,2.8582046095248419,6.9530499956644665,1.1161398036601493,1,3.0904650938683748E-2,5.5523943849124346E-2,-5.0766512877929455E-4,3.0048249624464007E-2,null,null,null,0.1274496497506572,2.5489929950131436,112115607.73173344]
[{"$f":"A526+1","v":515},1.0020549626511992,0.86439703488365094,0.90703603525115351,1.694826174527138,4.1785908369276825,1.0867468011342998,1,2.9779411092856322E-2,2.4924033020620504E-2,9.4964033667569343E-3,7.0300964689538285E-3,null,null,null,-2.1561637253005205E-2,-0.43123274506010401,-18967459.455881301]
[516,1.0088687257737794,0.89498615475546117,0.890825116110181,2.0229440085056178,7.8891373305031607,1.0926407066286505,1,3.3619221484832658E-2,6.0889063390127451E-2,4.3664231965136122E-3,1.4887776493908041E-2,null,null,null,0.15976389094778462,3.1952778189556916,140541976.86882934]
[517,1.0060782718047498,0.91714233155058622,0.91046335749822827,2.9859967803637852,2.4431941813433622,1.1097946716111116,1,2.0973469981777751E-2,1.0325311146598209E-2,7.8825943945187108E-3,4.6410762009796661E-3,null,null,null,-0.12260200318967297,-2.4520400637934587,-107851203.38604328]
[518,0.98402932145624145,0.89681325638458587,0.90009415041191843,2.3552016927683823,6.6015830583710411,1.1261498036513984,1,3.9877841569201135E-3,3.2310533420035703E-2,1.0252818136425323E-2,3.4422539666239017E-2,null,null,null,2.8087606493140186E-2,0.56175212986280365,24708259.911808468]
[519,0.99192661138547522,0.90705254582352823,0.88944390360147285,2.451130581857984,1.2860775913896361,1.1131856806861127,1,3.3368969516745076E-2,4.4031402304479619E-2,-2.2447461401243034E-3,4.1460118457042356E-3,null,null,null,-3.3509550993019006E-2,-0.67019101986037999,-29477865.821914237]
[520,1.0019881510935973,0.9391789002843054,0.87902621199680619,2.8756938248540527,8.7869829260800021,1.1049855655899306,1,2.6869935272623727E-2,6.2504524848309734E-2,6.7461707321443409E-3,-3.6020363575935702E-2,null,null,null,0.11757495575135971,2.3514991150271936,103428982.69147572]
[521,0.99320065394023993,0.91791724011220577,0.88111066082316969,3.9247801210484079,3.8140094163793368,1.0947632293777441,1,1.7083347585661914E-2,3.829612754685164E-2,8.5860390966564391E-4,-2.1525472004977307E-3,null,null,null,-5.508289887439303E-3,-0.11016579774878604,-4845562.6947663259]
[522,0.98783429242903042,0.88625141632395876,0.89666525421755316,1.0387364061679529,4.4414924178185489,1.0850122844676213,1,3.4453119491230186E-2,2.641377798102363E-2,7.114463527559841E-3,3.2876018664211595E-2,null,null,null,1.9764268515665866E-2,0.39528537031331723,17386340.255482867]
[523,1.0018854938743094,0.8911824093666173,0.905932869748035,0.84073393636687044,1.8237697715899341,1.1073887590539675,1,2.9914686377388647E-2,4.364745503057494E-2,1.2025888577737832E-2,9.0798693432469074E-3,null,null,null,-4.8746986243194498E-2,-0.97493972486388969,-42882016.533105619]
[524,0.98955765786468985,0.92375197052548719,0.89486022293909628,2.8066940360414132,3.5937735330483314,1.088341499238245,1,2.4553530383975949E-2,2.5391965718782564E-2,5.8528672012765695E-3,2.0780341950057128E-2,null,null,null,-2.8393598160556605E-2,-0.56787196321113198,-24977436.342032924]
[525,1.0090199372053363,0.91077622327450325,0.90790148709911278,1.7767444580160272,4.3832343967881062,1.1679167741874346,1,2.91404676217633E-2,3.4964435058593278E-2,1.0550437649632313E-2,2.4143123496797474E-2,null,null,null,1.5212259058103693E-2,0.30424518116207383,13382003.580304602]
[526,1.0037284183407582,0.87467468291681327,0.89754381207746115,1.7954510442888676,3.9488037725180059,1.0892576874258122,1,2.2124655201587538E-2,4.2860016161672024E-2,-3.6506862352675895E-3,1.4315877057610931E-2,null,null,null,3.1439304765608619E-2,0.62878609531217222,27656700.252651874]
[527,1.0054860148392299,0.89647171858705554,0.91280746243249178,1.3702631130074714,4.5935975499015864,1.1056493132728837,1,2.8529763823469105E-2,3.0735779088447088E-2,3.9064980259604374E-3,-2.5942193755168104E-3,null,null,null,-2.4148184271566811E-3,-4.8296368543133614E-2,-2124280.7340164008]
[528,1.0004655911449309,0.91262659268938118,0.87596097106061155,1.1815375361228884,7.8569777389775579,1.0694716835650206,1,4.0965673034955775E-2,5.3841763670928855E-2,-2.379427444551635E-3,1.8050388391122364E-2,null,null,null,0.15981040482432465,3.1962080964864925,140582894.45115656]
[529,0.97738538850897816,0.89154071627399978,0.88964729003677379,2.8833401281086704,4.5351101636532718,1.0685053842653756,1,3.70069496198423E-2,4.2603776467067284E-2,-1.8686268752643375E-3,3.3798402834921484E-4,null,null,null,4.383488267896489E-2,0.87669765357929763,38560910.296860531]
[530,1.027271363229616,0.90233042761970983,0.91100709379219913,2.3179972268640952,1.1454672910268942,1.1407811749683812,1,1.1900880962311506E-2,4.7301140636038096E-2,-5.7606657413216264E-3,1.4250277192650714E-2,null,null,null,-4.90366255095206E-2,-0.98073251019041185,-43136807.993346214]
[531,1.0010933373952013,0.94717728866741047,0.90825057064797476,2.6270501567277265,5.6476093300397565,1.1418151195091131,1,1.6912103056462402E-2,4.6663715717962753E-2,1.2513588871639433E-2,2.7791519198942981E-2,null,null,null,6.8134129302681423E-2,1.3626825860536282,59936604.996462494]
[532,1.0214960204027259,0.90681457950287037,0.90949026858145399,1.8388926718265706,5.5345960535156431,1.1281190580797926,1,2.5942852597258977E-2,4.1128003821417146E-2,4.9907763404809834E-3,6.0004268624103199E-2,null,null,null,8.6037783744924934E-2,1.7207556748984982,75686190.047014818]
[533,1.0008617891265152,0.90885988976860332,0.90601362603424629,2.0525958571204863,4.7441416176781139,1.1280529213387684,1,2.9374845427791983E-2,6.875555343881018E-2,-9.8645743450039187E-4,2.8681364141465302E-2,null,null,null,0.14492564820268325,2.8985129640536642,127488990.01250848]
[534,0.99824118055094746,0.9301756281567658,0.89931756910230332,2.3415187688473709,0.80632199487229528,1.0804369402453586,1,3.1485774953284557E-2,4.4083686725447303E-2,2.7287579709049745E-4,2.9689401140902433E-2,null,null,null,-2.7382325353248579E-2,-0.54764650706497153,-24087834.325897686]
[535,1.0018948341016052,0.92160561026330989,0.90327262448831069,2.1436244124773229,3.6072631218854632,1.1040290335375629,1,2.3948861248667491E-2,3.1484627001714477E-2,4.1760918759023019E-3,3.5192779738608751E-2,null,null,null,9.2001759893364123E-6,1.8400351978672822E-4,8093.2613334003836]
[536,0.99288204834339977,0.87858856236031668,0.90368169378530572,1.9880495492743744,4.4776533261013602,1.0703481301160813,1,2.4626725099204116E-2,1.7479364744707394E-2,-2.3944660961264432E-3,3.6497157557406193E-2,null,null,null,-2.5652585065758658E-2,-0.51305170131517308,-22566206.891617548]
[537,1.0019981997888054,0.96221633744233392,0.89566514800398245,3.0267890995797764,2.7536369530197846,1.1185697266604007,1,2.2552941657114745E-2,4.7978710148454402E-2,4.0519058048741202E-3,1.1199586462229688E-2,null,null,null,2.0222396299664797E-2,0.40444792599329582,17789348.620137628]
[538,1.000875131600204,0.93813024402393219,0.88761066959852342,-0.3199431035280651,6.0237551084919811,1.09356969604934,1,2.5685624254856741E-2,4.8978683611080383E-2,-1.2677396043108777E-3,4.0050723252569448E-2,null,null,null,0.17507131344421972,3.5014262688843942,154007694.34511751]
[539,0.98720214004540774,0.90271179937232437,0.88652563179312616,2.1815691919682099,5.32538129649281,1.1027152028545142,1,1.8071776974180949E-2,3.5007150671796397E-2,-2.1118924734860461E-3,2.4022152546935398E-2,null,null,null,2.8253257883625718E-2,0.56506515767251431,24853981.036599539]
[540,0.99168300551472932,0.93700590201473777,0.88181487623948362,2.3415327664256025,4.5531484249873513,1.0875435153379229,1,2.6323579151545366E-2,4.7223010512203602E-2,1.1411506414977825E-2,1.0643052929493114E-2,null,null,null,6.0496559350058675E-2,1.2099311870011733,53217945.521860786]
[541,1.0149636728125462,0.90772834050819173,0.8865715110374498,1.6763168941403748,5.7888084033325793,1.091737591814375,1,2.4217860600780478E-2,2.5731513556801342E-2,1.0735156127603371E-2,1.4771182803058721E-2,null,null,null,1.0534452877548813E-2,0.21068905755097619,9267005.3530814275]
[542,1.0039959628557451,0.94321824525844544,0.89170148607052968,1.2231064197879271,5.9460648369199749,1.0997421181316742,1,4.3075092456167037E-2,3.446434501871562E-2,4.0470992332206556E-4,1.3540486726544933E-2,null,null,null,6.255440194380163E-2,1.2510880388760324,55028199.794548936]
[543,1.0014452952396213,0.89180209146654843,0.9053816696282313,2.0672693835930236,8.4291242884051805,1.1027026986435877,1,2.2142187373013267E-2,5.0065917016479583E-2,-2.559533600800884E-3,1.9689103783552007E-2,null,null,null,0.11775861934679811,2.355172386935962,103590548.8916266]
[544,0.99431542760601743,0.91821000387673668,0.90359616577299495,1.9011548549222297,4.3955757076124566,1.1242971257048795,1,3.2175296597078934E-2,1.1588765396917913E-2,1.889507424824792E-2,-1.6840751486821532E-2,null,null,null,-8.5984564010294876E-2,-1.7196912802058972,-75639373.418620497]
[545,1.0024850139604999,0.88923633244196998,0.89630145921660553,1.9356131823080567,8.7209082742753878,1.0980649193282581,1,1.6950633497027842E-2,1.8655731109371854E-2,1.0657758257050409E-2,2.3968149050075445E-2,null,null,null,1.4471906091242803E-2,0.28943812182485601,12730725.817062477]
[546,0.99368456605458977,0.92961306427704049,0.92584592438256852,2.4185856063426661,2.7681120686657121,1.1153934393915335,1,1.5811884951719323E-2,3.7630891364024734E-2,1.5242757254963071E-2,2.6996835598505107E-2,null,null,null,-9.8857426957286339E-3,-0.19771485391457264,-8696344.4182038326]
[547,1.0075342389605242,0.95039409718936074,0.90574644440712215,2.2705800352824284,2.6889573161435578,1.1224500139569824,1,1.7378470931031835E-2,6.4406507193287943E-2,-8.7256858412787658E-3,1.9618679490546392E-2,null,null,null,6.9193864054381826E-2,1.3838772810876363,60868838.28195034]
[548,0.99889380482474099,0.91850389602671101,0.88705148043297699,2.1493291069711189,6.1380499562170492,1.1253107758226797,1,2.2342627443496282E-2,5.5590276500699497E-2,3.0900310093302736E-3,1.4155833812418929E-2,null,null,null,0.10482308389633604,2.0964616779267207,92211346.036214605]
[549,1.0044616052323989,0.86268160433219865,0.8913472054039282,1.6680903700239493,4.482362688764078,1.0620858377776572,1,4.3328238923293586E-2,3.9715715210124063E-2,2.0710363974278151E-3,3.4755707515098357E-2,null,null,null,7.1811573717744381E-2,1.4362314743548874,63171599.492728882]
[550,0.99338298741304798,0.92057084519706789,0.89082127324242633,2.8640812816849475,1.8897827125206308,1.0986030414688779,1,1.7154039796855813E-2,5.2113897369739259E-2,8.0634663194558594E-3,1.455660568869516E-2,null,null,null,1.7115725728634779E-2,0.34231451457269557,15056455.593167763]
[551,0.99609116614572712,0.88927806302595747,0.89609347286699748,2.5693032507724629,5.9480004269311237,1.0839499133646069,1,3.4178817752895899E-2,6.4063039999091229E-2,1.9608623488858892E-3,2.6873428917586442E-2,null,null,null,0.15375797095930493,3.0751594191860985,135258656.19424197]
[552,0.9836943699860603,0.91391224532939253,0.89162735194754628,2.0799689326476902,4.1053113696340633,1.0787189640031685,1,3.5091792170941896E-2,7.3875433046669187E-2,-3.0628138719671419E-4,2.1521825658826731E-3,null,null,null,0.14489937758870802,2.8979875517741598,127465880.13455212]
[553,1.018116187101898,0.86903224447106542,0.90448340531769988,1.5811588926650759,5.8442020536592656,1.1274329381829424,1,3.153317415346818E-2,5.8998640078345939E-2,-2.325991985118285E-4,4.1222626916221902E-2,null,null,null,0.14551482685309677,2.9102965370619351,128007281.92294452]
[554,1.0153232132649948,0.86695587523813755,0.90320386647837481,1.6187883962072707,4.1721081510629014,1.1080030525386699,1,1.126366325537948E-2,4.3554492448538547E-2,1.1099017947510066E-2,4.3944765739148562E-3,null,null,null,2.2222207741219677E-2,0.44444415482439342,19548553.730213992]
[555,0.98465166583221631,0.87660121922290857,0.88893992390689713,2.5355710383556831,4.2647781147243595,1.1146396500869415,1,2.970787109035869E-2,1.9739394960871508E-2,2.990343054731219E-3,1.56743880616271E-2,null,null,null,-4.1558530298009606E-2,-0.83117060596019199,-36558436.13469781]
[556,0.99640418434157663,0.88136115371785417,0.90594738586724821,3.6126321134042128,4.4704360556208469,1.1076954302116786,1,3.9776130076626531E-3,1.8483584380209347E-2,6.0762560555904527E-4,4.380442323138807E-2,null,null,null,-4.6450719497885533E-2,-0.92901438995771057,-40862023.99355644]
[557,0.99669746443053364,0.85576714697273781,0.91763966906928163,1.6391756925847982,3.5178809275990401,1.0812474470676203,1,2.8029526568296454E-2,4.6814999260405485E-2,3.0695148428112173E-3,4.2197292324214875E-2,null,null,null,6.4178862207548579E-2,1.2835772441509714,56457213.919439465]
[558,1.0076565053271724,0.89129866867346574,0.90053777832012294,1.2702802523650143,5.8513568875894473,1.0719334459119274,1,2.6671462441993907E-2,4.0632170985286847E-2,-3.5654344958040325E-4,6.7598251626323491E-3,null,null,null,6.620520280516877E-2,1.3241040561033752,58239756.343197696]
[559,0.99649533183361527,0.87457559993326095,0.88683303653912049,3.1158612908725738,5.3573003996389339,1.0687217302628018,1,3.0150921703410601E-2,2.1748864966876308E-2,1.5367702828342736E-3,2.2174075232073386E-2,null,null,null,-8.1448517705639822E-3,-0.16289703541127962,-7164907.9297446925]
[560,0.98866608338813311,0.8745672918787043,0.89407263164322315,3.1113166154619698,6.3338874468368855,1.0936196162752048,1,1.4649960969945471E-2,1.0217082709195274E-2,4.2936183559788071E-3,1.6306070060249249E-2,null,null,null,-5.945355168097715E-2,-1.1890710336195427,-52300426.808261245]
[561,0.98857499894469236,0.89914711146251625,0.91021403644630128,2.3841681942335819,3.2065282351556395,1.1076439307624071,1,2.3296698765294287E-2,2.2343532099453521E-2,-7.4984824419833977E-3,7.8741920968842093E-3,null,null,null,-6.4873256921108402E-2,-1.2974651384221678,-57068062.874056242]
[562,0.98749609012489814,0.88829104542880222,0.89555908909502924,2.2040946075087313,7.6732054617886316,1.1280268867443661,1,2.2083748291519774E-2,4.2365826357839552E-2,7.7101416582643894E-3,3.5274866343978847E-3,null,null,null,6.8321720145734899E-2,1.3664344029146978,60101625.939360306]
[563,0.99551314846691785,0.91371691166668945,0.90297786061456031,0.57309807340971153,3.8570687389433407,1.0881426480717575,1,5.4833026455284969E-2,5.0000290269938755E-2,5.8645984818809097E-3,-1.8318055372762824E-2,null,null,null,7.2213330305502615E-2,1.444266606110052,63525018.933934599]
[564,0.99584789655763062,0.88016142262719177,0.90016654863980206,1.2648840421846701,4.3201910555678573,1.1115689633000565,1,3.1361899178608592E-2,4.3597819222123219E-2,8.364066927479423E-3,8.6884937480071426E-3,null,null,null,4.8614302605980854E-2,0.97228605211961694,42765296.66254209]
[565,1.0081290041387938,0.92491281319046981,0.90255246015457369,3.4742820453433336,4.971808457253319,1.1178373181689181,1,4.3253342508468226E-2,4.4075190659668077E-2,6.4908272369850924E-3,4.0147576713436821E-2,null,null,null,8.0985587405425691E-2,1.6197117481085137,71241846.228956789]
[566,0.999233763798556,0.84589680901671271,0.89082189341386697,0.99004426772697585,4.2869788455442741,1.1152935175964973,1,2.0942444512682293E-2,1.6602934425660829E-2,5.4165923388019245E-3,-1.1589733365607174E-4,null,null,null,-6.034839098010833E-2,-1.2069678196021665,-53087603.956575155]
[567,1.0005613124014487,0.86099168068068943,0.90607559320700726,1.9186424912423299,8.8037829110754036,1.093019058099151,1,2.874756678980395E-2,2.2327733032328902E-2,-2.2120627125434868E-4,5.2183248547147867E-3,null,null,null,2.2738805920126018E-2,0.4547761184025203,20002997.652927805]
[568,0.99600161980747581,0.8731586652208998,0.90274950361962569,2.9338944610131459,3.556609418112882,1.1219201413215769,1,2.9652958157548832E-2,-1.1656651292581706E-2,5.3341308411309282E-3,3.7034126927915606E-2,null,null,null,-0.15164939867943236,-3.0329879735886465,-133403775.75269741]
[569,1.0137904017539117,0.90643664231202026,0.89850939982227229,4.0080720924000452,5.664157191794204,1.1052534489059966,1,3.0893899751915737E-2,7.2362796066462398E-2,6.3923852828284798E-3,-5.9841468578404541E-3,null,null,null,0.14086510621398254,2.8173021242796503,123916990.13903645]
[570,0.99716048038595129,0.90710207422427702,0.90110606449499586,2.5162071037056997,5.1865345591064766,1.074203278969359,1,3.0156302735856504E-2,4.0626146635937062E-2,1.7810530123811161E-2,5.8324248987729269E-2,null,null,null,8.8168346512576642E-2,1.7633669302515325,77560415.201600939]
[571,1.0055363508556738,0.94586429401296357,0.91522303619858802,1.0143980742456267,1.4722951120310181,1.0596864900862226,1,2.9345559287836873E-2,4.887248533383675E-2,-5.5472932193854048E-3,-1.2160859291432746E-2,null,null,null,-5.6603997526017455E-2,-1.1320799505203489,-49793715.362032682]
[572,0.99921534014591828,0.96688325932090291,0.9076170442944006,2.634021974572843,3.7713277956187001,1.1154670391541708,1,2.4411061885719541E-2,4.5488934296338358E-2,1.9188151584654898E-3,2.3077192117509585E-2,null,null,null,4.0660107814454838E-2,0.81320215628909664,35768106.911034502]
[573,1.0017730435999574,0.90986825358648471,0.906071611874259,1.759534679225742,3.8252190916571029,1.1004708766990672,1,2.2400297868158291E-2,2.6571173955422446E-2,4.7862132659896852E-3,3.7403541614833183E-2,null,null,null,-1.0595321095401554E-2,-0.21190642190803105,-9320550.2411957607]
[574,0.98570645911783916,0.90392085806877387,0.9130264337015066,2.2757191659853353,3.2355411617432961,1.0840959894608249,1,2.1092480486705412E-2,4.9235532183785319E-2,4.5269507141907578E-3,1.7682945738137602E-2,null,null,null,4.2085802481901802E-2,0.84171604963803581,37022269.824729644]
[575,1.0108211529167925,0.88302152974123049,0.88377762535247484,2.1395506121795047,3.9457879094692356,1.0962712935887706,1,3.0380737352692835E-2,4.6931945622399329E-2,-9.3360013497666323E-3,2.9806283620289482E-2,null,null,null,6.0582072958856856E-2,1.2116414591771367,53293170.602812335]
[576,1.001290842569869,0.8873890322706196,0.8954367097846434,2.2156134056932055,3.694069747445063,1.0853857137808685,1,2.4510745166874317E-2,4.3691218136429087E-2,-5.2372991266708699E-3,3.4386943573337575E-2,null,null,null,4.5480207393572898E-2,0.90960414787145782,40008278.576453358]
[577,1.0103005175272204,0.88332583631769857,0.90333008301791085,1.3858410854544614,0.13597271930027688,1.0807900893923135,1,2.5027265233523444E-3,5.5347067877414904E-2,1.032763713309775E-2,1.6050074659571263E-2,null,null,null,-0.12136977093116917,-2.4273954186233828,-106767226.54656917]
[578,1.0077607230252956,0.90714678717256814,0.88820899538366926,1.4735021536659376,4.1827985867338437,1.0993117791751188,1,4.9476453670174461E-2,1.9996368847316377E-2,8.212105418984832E-3,2.2538238331147722E-2,null,null,null,-1.0499247460704613E-2,-0.20998494921409222,-9236035.6586753763]
[{"$f":"A590+1","v":579},0.99111942698778221,0.88177852598485063,0.90195876999168967,1.0720835913430875,3.8505906138471881,1.1064270047586251,1,2.0650469969911482E-2,3.9035203936408011E-2,9.2361723125077132E-3,3.738500646922728E-2,null,null,null,3.640364871016652E-2,0.72807297420333017,32023761.593521431]
[580,1.0017234121980021,0.97706639618082181,0.90523160250960211,2.0326365797838553,4.2431852956803144,1.0892399136986253,1,2.1279514545750427E-2,5.4323440726682215E-2,5.6286997957365279E-3,1.8109916000246001E-2,null,null,null,8.0768709805438821E-2,1.6153741961087762,71051062.150903225]
[581,1.0125585394582326,0.90272196656397707,0.90143072495597343,1.9774391838550576,3.8707484284909963,1.0703568094220852,1,3.1828532407097876E-2,3.4811512556287567E-2,4.6708907951211135E-3,3.097332946002132E-2,null,null,null,2.7364758426838109E-2,0.54729516853676208,24072380.955611125]
[582,0.99963312325463582,0.87683334034798577,0.90241775188301332,2.4361694343112599,7.9578105527591472,1.0935731814060932,1,4.097160926630828E-2,2.4853791683952586E-2,2.4521158924731201E-3,5.2675286399187365E-2,null,null,null,6.4035629331511565E-2,1.2807125866302309,56331214.036540866]
[583,0.97920930905212911,0.93365094977941598,0.90563399807914202,4.2147683314500295,5.957877139457894,1.1158093999817089,1,3.4660297403453638E-2,3.6082052823853947E-2,8.7433992411742809E-3,-3.296066495639445E-2,null,null,null,-1.786879399783149E-4,-3.5737587995662975E-3,-157189.18823389336]
[584,1.0124235518691351,0.87042873614340122,0.91657467843862539,2.5319779589614573,0.34157737401116339,1.1397313586235116,1,4.6650746908838914E-2,1.7029444611678442E-2,4.4461079245269562E-3,2.4874033308773438E-2,null,null,null,-0.13838351513098815,-2.7676703026197624,-121733970.46847726]
[585,1.0019090144844869,0.84501682474092643,0.88246572356522457,3.8297339626991409,8.4875639345010008,1.077900686747026,1,3.4348706241056175E-2,4.2220096558000374E-2,7.2310707462570085E-3,1.0707398662270483E-2,null,null,null,8.3421911218933151E-2,1.6684382243786626,73385044.939326525]
[586,1.0189173223290222,0.89780261881544488,0.89750622891936294,1.6547204418651627,6.8096913000259001,1.110007922575893,1,2.1026793303756928E-2,4.2823422114114149E-2,4.5180593734592918E-3,1.0884418891962674E-2,null,null,null,7.4266127074344448E-2,1.4853225414868887,65330834.467666596]
[587,1.0166742490450886,0.89206899525296857,0.90579617506967591,2.192259477540909,7.1524912593352203,1.0824353600070296,1,3.1523675331736091E-2,3.1585820092468901E-2,9.2709507274511063E-3,8.9224291015070067E-3,null,null,null,4.4744320737127925E-2,0.89488641474255837,39360929.761682868]
[588,0.98638320866690377,0.90896477891901739,0.87862701369582896,2.6434687023560697,8.1454688848751964,1.0725781128073297,1,3.5337644939505961E-2,3.7057867107562092E-2,1.8158839772517994E-4,2.9863631712668301E-2,null,null,null,8.7747483882938029E-2,1.7549496776587603,77190188.452560663]
[589,1.0064246818898024,0.93616403859238284,0.89869379377503822,2.6375642220303357,5.1595719684892059,1.1140382022483506,1,3.1617547186179498E-2,4.0367286866405644E-2,9.745515236802599E-4,-1.5536193030058175E-3,null,null,null,3.2483776559286213E-2,0.64967553118572408,28575506.935415745]
[590,1.0118689402541148,0.84958988975256422,0.89613868189289958,2.8104543208292054,6.5823868392307459,1.1020424496732177,1,3.4712166213311316E-2,6.5487511123056924E-2,6.4532458903175261E-3,4.5291117475773163E-2,null,null,null,0.17566927950152264,3.513385590030452,154533716.40989852]
[591,0.98336803775194348,0.90216119962450536,0.90344859440509839,1.4769744503900721,3.0621366062488455,1.1057787308222131,1,4.2542083651443408E-2,2.4502383001517039E-2,1.0242741742401156E-2,3.4707141548758466E-2,null,null,null,-2.1529343670196637E-2,-0.43058687340393265,-18939051.259628914]
[592,1.0063396628394246,0.9157031945375389,0.90007959355551992,1.0947234995313955,5.2621359644163546,1.0913347566489817,1,1.5343076808006449E-2,6.2939192051105236E-2,1.016239132417775E-3,3.0995218234138248E-2,null,null,null,0.1421535912341631,2.8430718246832614,125050451.71679208]
[593,1.0038366409247543,0.92056279509395733,0.9000548716735044,3.3854494815060194,6.8917672141648021,1.1216022204548746,1,1.2717133711812474E-2,5.359096192312518E-2,9.2770307706294373E-3,5.5193467638936053E-2,null,null,null,0.12026024242274505,2.4052048484549005,105791190.41574404]
[594,0.99774439485670108,0.91068998830521519,0.89457094906299173,1.6010283372570813,4.3996937254637727,1.04580833526007,1,2.5243370684862803E-2,5.2368804478349809E-2,9.4226819333742308E-3,2.2687783405246253E-2,null,null,null,9.4813233539357847E-2,1.8962646707871567,83405825.909074873]
[595,0.98019909873843769,0.87931097010399228,0.91511609215497602,2.5742771778692601,3.922843142664874,1.1068545988325056,1,1.3029709240622307E-2,3.9190700526651016E-2,-5.6197494410570184E-3,6.5580183970297481E-4,null,null,null,-5.8223678504170876E-3,-0.11644735700834172,-5121852.5218728697]
[596,0.99521707450799324,0.85372652107278535,0.89786224651669333,2.1841770598253207,8.2249694684658063,1.1038340302468683,1,2.6936544435070195E-2,2.7337972879069111E-2,-1.0175407552055336E-2,-1.5320348346331152E-2,null,null,null,1.0646373078080293E-2,0.21292746156160583,9365459.9296502527]
[597,1.0141112247372954,0.90187268138021437,0.88560758066309231,1.9985858323264385,2.8064976671971582,1.0907063007086979,1,1.9748935822448507E-2,2.3024352414429308E-2,4.1708795464101512E-4,1.9985053328133811E-2,null,null,null,-6.2243614389396733E-2,-1.2448722877879344,-54754804.492123768]
[598,0.98693478157802894,0.92830657165909314,0.90126164765292738,1.2453828626581251,5.3746018955839947,1.1205766936784654,1,3.2461039203003986E-2,4.5566791541647458E-2,2.1809461796143289E-2,1.3092605304599108E-2,null,null,null,8.3012861951373501E-2,1.6602572390274697,73025210.233508259]
[599,0.99179689381386804,0.8821993120141306,0.90287444519863091,2.7611557024359641,1.1343823420578869,1.0916712783145415,1,2.210231422361255E-2,3.9891793916542413E-2,9.1592202973948648E-3,3.9510637368099934E-2,null,null,null,-2.2664231599005779E-2,-0.45328463198011548,-19937395.704629526]
[600,1.0233394645509788,0.89265665819914575,0.89379810413365501,1.8061037083382314,7.2377039324341093,1.1068508271371551,1,1.2202159731858082E-2,3.7087444808256362E-2,8.1354396881619315E-3,3.1114482195888575E-2,null,null,null,6.581466313942573E-2,1.3162932627885144,57896204.265543565]
[601,0.98488540883849263,0.88168467740255829,0.88826301073532843,2.3114575790812948,7.0874007306096631,1.0953910414765788,1,3.6759004110291871E-2,4.3138202075126739E-2,-6.0273415207617856E-3,3.6289687011368456E-2,null,null,null,0.1030635843752675,2.0612716875053496,90663539.835929006]
[602,1.0133440113108918,0.9006312284839485,0.92230668751376088,2.5656552585239729,2.3185011955542296,1.1016177033558248,1,2.4873292830485876E-2,4.0725643513813747E-2,7.2869370142009619E-3,1.2908975842275464E-2,null,null,null,-1.0911437282996156E-2,-0.21822874565992306,-9598633.064925313]
[603,0.97870893557212169,0.9286169179115904,0.89580297282189092,2.2998592973171395,7.3657719066570042,1.1105336248365234,1,3.1534163941187847E-2,4.7807795983095425E-2,-1.5785097706023194E-3,9.4591833235156894E-3,null,null,null,9.6604989253758836E-2,1.9320997850751764,84982007.414633185]
[604,0.99397364438920899,0.90141636687206883,0.92566568571473207,3.0225421204892982,2.615340372693614,1.1111609939917042,1,-7.2070313597102226E-4,3.3272765611964294E-2,4.1308965187905273E-3,-7.1535644732676797E-3,null,null,null,-6.7134624716577274E-2,-1.3426924943315455,-59057355.313776419]
[605,0.99931047651551919,0.89389872795868663,0.92001606130459646,0.93104045255664536,5.6274304646533393,1.0944041039214452,1,2.7220790338612955E-2,2.1959166263841159E-2,6.6876715210275094E-3,1.3079183730344453E-2,null,null,null,6.7666764579213225E-3,0.13533352915842642,5952547.103017441]
[606,1.0148096549169339,0.8390851408190213,0.89139222238583027,1.7482679637044112,4.6849176685385645,1.1215810732927509,1,2.3869931155171744E-2,6.6843820931436732E-2,3.1565856214765533E-3,2.5100821473963787E-2,null,null,null,0.13382142171252359,2.6764284342504716,117720763.07920033]
[607,1.0258727265966885,0.88740456990383898,0.91044856769577587,2.4209203106728281,4.1254804817731978,1.1348363780538642,1,2.2324766702796667E-2,5.6563822748800299E-2,1.6989898799787922E-3,4.4687174912705574E-2,null,null,null,9.510200428576078E-2,1.9020400857152153,83659853.344940305]
[608,1.0017824160333699,0.87699763367873729,0.90389605941876905,2.0401780238541485,6.2955000248758211,1.124739035438143,1,3.1567056999432748E-2,3.0332146053796537E-2,8.4740790449782839E-3,1.1530889810008691E-2,null,null,null,2.7158736605571391E-2,0.54317473211142775,23891146.54859231]
[609,0.99118791503953085,0.89449378645605271,0.92447153734006615,1.8307319181592474,6.060122515992604,1.0960451791149397,1,4.279989728439082E-2,3.8147969356548343E-2,9.4462087477921418E-3,3.7546967430357223E-2,null,null,null,8.7800707557878568E-2,1.7560141511575711,77237008.547189042]
[610,0.99880118846586785,0.85636916169225485,0.88858979634569146,2.3913583692419866,4.9589383612763358,1.0913656893667099,1,4.9787944971166481E-2,5.0309214886725635E-2,7.5143608861875846E-3,1.2148374595613834E-2,null,null,null,9.6255066566660094E-2,1.9251013313332015,84674185.503784865]
[611,0.98724289643913743,0.8796721014802027,0.8907145487819299,0.93700418817584863,4.4481736662102627,1.1121852705274449,1,5.2774500701591731E-2,1.6820894034570509E-2,9.8648283022771954E-3,4.5717006289705629E-3,null,null,null,-2.1613419845554215E-2,-0.43226839691108421,-19013011.851238325]
[612,1.0085421268852168,0.87386324744800092,0.8896982587144775,0.58229884348520877,6.28494246289182,1.0785179520640062,1,3.8683943148008507E-2,2.6719309289989411E-2,-2.9780520360354976E-3,3.4015982620789149E-2,null,null,null,6.8732391535455184E-2,1.3746478307091035,60462887.602508105]
[613,1.0106928267856596,0.92468156303730298,0.91675329294282371,1.3557959075129378,1.1147786424041475,1.1024269545656769,1,2.9183103473670084E-2,3.4268047760706209E-2,-4.1602491172185322E-3,8.5430234514137539E-3,null,null,null,-0.10975827200424915,-2.1951654400849825,-96552759.410606727]
[614,0.98318918074654671,0.93028817309028244,0.87213006877374655,0.99937850523531147,5.5263731403865819,1.0956155355899913,1,3.6732955775824812E-2,2.5343774622543745E-2,-3.0684064446003748E-4,2.2806495838328951E-2,null,null,null,3.0198278509992269E-2,0.6039655701998452,26564987.461509056]
[615,0.9962451859695155,0.87919741996460721,0.90744856390780571,2.8433695960408292,5.2158593174974035,1.1267127579835978,1,4.4127028801228707E-2,4.7298361273083102E-2,1.5832238693695429E-2,-1.6185491549208734E-2,null,null,null,5.6205636918239335E-2,1.1241127383647866,49443283.315143563]
[616,1.0006353237385921,0.89118401115307033,0.89716599112999373,1.1966207876201662,4.2017167477445669,1.0938809275511905,1,2.2946976746054008E-2,5.6625489870608503E-2,-2.6869862777282091E-3,2.7499933931527443E-2,null,null,null,9.9318117926028737E-2,1.9863623585205743,87368707.3431229]
[617,1.0092000206150449,0.87831662665933796,0.91285509689890021,2.9438171748936508,1.2780816941408868,1.1214905974601983,1,2.0758217778441321E-2,3.2297478100336924E-2,1.1008984991928381E-2,8.9511774673506246E-3,null,null,null,-7.2384341776833949E-2,-1.4476868355366788,-63675455.24407687]
[618,1.0055005834606126,0.89133740651967097,0.89147921533096586,3.1238368107676404,7.3340971863505455,1.120807400424306,1,3.9433114499922234E-2,4.7697456037126287E-2,1.6926527608503868E-3,1.4969093054903914E-2,null,null,null,9.7613014908584289E-2,1.9522602981716854,85868752.957842126]
[619,1.0149323433527579,0.8923289466370441,0.90662982790252811,1.7784495478183977,8.8991869059088984,1.1192109236458279,1,1.4845528947502226E-2,2.3255727231136652E-2,3.6622759031322049E-3,4.1664382513015012E-2,null,null,null,4.1381858520732034E-2,0.82763717041464058,36403020.535539463]
[620,1.0026302312327151,0.91014127165374414,0.89283535287086468,2.2947801786717714,4.649181785145414,1.120518526695949,1,1.4487517565847374E-2,6.2830221821278148E-2,9.6650429534093571E-3,3.3911007406529858E-2,null,null,null,0.11648584842702626,2.329716968540525,102470910.78000623]
[621,1.0185869585083953,0.94780955298706615,0.8853699940634765,1.9083209322501931,6.4117768650811398,1.1052988642122077,1,3.4031892077719089E-2,2.3024460076707613E-2,7.201226470044615E-3,2.8964397277799092E-2,null,null,null,2.3159895475940252E-2,0.46319790951880502,20373424.025632329]
[622,1.0159833807752865,0.87181876758197374,0.88150399304735261,1.7434840905582472,5.1437981196870952,1.1144006414617282,1,1.1166648074257298E-2,4.6745927844880339E-2,1.0128927139780919E-2,2.1224638415616063E-2,null,null,null,6.2279350372410627E-2,1.2455870074482123,54786240.917891361]
[623,1.0201242926257594,0.95017837331837285,0.89187874230422903,2.7153007682167889,8.7256419147593753,1.084552690154305,1,2.8264391558084231E-2,7.2742591321289213E-2,1.2982736850361429E-2,1.214516408019806E-2,null,null,null,0.19613652182921718,3.9227304365843425,172538452.52844799]
[624,0.99779957548852405,0.89912236088210307,0.89046467489790215,1.7047044043142696,2.4883312114191196,1.1117243286118255,1,1.9074102422008458E-2,2.6910941083371564E-2,-3.0719752540320135E-3,2.7268874471781571E-2,null,null,null,-6.0137615899241111E-2,-1.2027523179848221,-52902188.176050335]
[625,1.0076497763500407,0.94653396446621008,0.91297979744934565,2.7169495031748738,2.921813265780675,1.0778102338939264,1,3.9102398466800296E-2,3.7309055199542543E-2,3.3338508314245249E-3,3.6099861382813458E-2,null,null,null,2.5790219737871257E-2,0.51580439475742501,22687282.115747616]
[626,0.99896309961491858,0.87480530115965927,0.909151952684639,2.9024963220132323,5.1711813294633382,1.0810611774007233,1,1.9763655119091304E-2,6.3479918614482073E-2,1.0172507354531204E-2,5.9939000711180732E-3,null,null,null,0.11377756213086052,2.27555124261721,100088470.61951785]
[627,0.98750497225548495,0.89915752659895487,0.90528151488969166,1.9939590448947091,4.5381538280604179,1.0697179208739263,1,2.373807449278564E-2,9.4333518788721898E-3,-1.0871504478329134E-4,-1.6013917394343481E-2,null,null,null,-9.2870250126705536E-2,-1.8574050025341102,-81696611.591512024]
[628,1.0016066393830911,0.86452568142331865,0.90901854865103371,1.6443942715425497,2.6726844771639922,1.109445179720721,1,1.8965666210063899E-2,2.8309981590608421E-2,4.0515900175520612E-3,4.5516385021616337E-3,null,null,null,-6.5458000979872297E-2,-1.3091600195974455,-57582453.738559157]
[629,1.0086694265067333,0.89345476523177636,0.87034030604522694,1.2097351724161181,4.3423347550404561,1.0704442565503098,1,2.652806687076802E-2,8.2432786393798196E-3,8.5054863467669273E-3,1.784260313765813E-2,null,null,null,-6.4263669022001674E-2,-1.2852733804400331,-56531817.243660487]
[630,1.0023961374428381,0.91873398256821437,0.89702037996985784,2.3955810681787626,4.6412625603410103,1.0735763061453429,1,2.01416572610294E-2,3.1971496368736037E-2,1.0704826512067594E-2,2.4381813653499354E-2,null,null,null,1.551113914512835E-2,0.31022278290256694,13644924.056439614]
[631,1.0039687947045099,0.87885591413619613,0.91191501141003106,2.3790294045408409,3.7058053514729834,1.119660980166503,1,2.5573523011377136E-2,3.5344695665406774E-2,-5.9345038535840019E-3,7.3960201304086488E-3,null,null,null,-9.7712746035534294E-3,-0.19542549207106855,-8595648.4983231276]
[632,0.99982425548103337,0.96152062590060994,0.89265634716317577,1.3593442237715232,4.1806759691362494,1.1122135352212621,1,2.8790152414023822E-2,3.6259675163408833E-2,6.9697333125754617E-4,5.7165749106187751E-3,null,null,null,1.3376273162860264E-2,0.26752546325720522,11766913.426390348]
[633,0.99117617765077848,0.8744860924179757,0.90118069389922195,2.239945022288421,5.6171575581081292,1.1283477578029542,1,1.9402423437680838E-2,4.0204185183913992E-2,1.01098294651662E-3,3.7750196018075902E-2,null,null,null,5.7338144249420062E-2,1.1467628849884011,50439533.582950294]
[634,0.9869275094846196,0.89280892160814773,0.90675454624025242,1.6005310338824807,5.4737049726993572,1.0780937641953661,1,4.0400894404297734E-2,4.4818437185449526E-2,4.9747774238410409E-3,2.2485912766152319E-3,null,null,null,7.8751460084780636E-2,1.5750292016956127,69276516.839709893]
[635,1.0047010974378621,0.86855852284849644,0.89349596610378457,2.8018416439312142,6.8001762132124384,1.0691475012683818,1,4.438241260421906E-2,5.7476818201418728E-2,5.8107824203654686E-3,2.6818822758797985E-2,null,null,null,0.15070523571300742,3.014104714260148,132573209.28989719]
[636,1.008501590637549,0.93871320288236981,0.90246855612951693,2.3433117232091307,3.5514526527192682,1.0663228339060302,1,3.9962958512516515E-2,5.6118178684478659E-2,1.0699309853757942E-2,-6.3517970649299808E-3,null,null,null,7.5258815349361227E-2,1.5051763069872242,66204087.94038634]
[637,0.99674061019095517,0.87323823332203621,0.89715288850324315,1.5252349570024428,1.8851590565438565,1.0930289315433215,1,3.0500930427198401E-2,3.1895726818261957E-2,3.8719723161516123E-3,2.9211520311555744E-2,null,null,null,-5.1311214942622016E-2,-1.0262242988524402,-45137731.315860346]
[638,0.99594892537691737,0.88002183755081442,0.90462560357186128,2.3023009728574451,3.0578846974240612,1.0694348388654835,1,4.0374198433673542E-2,3.6069798828536795E-2,7.514855284501732E-3,3.4275053938626412E-2,null,null,null,2.4825260891730722E-2,0.49650521783461432,21838421.81928689]
[639,1.0024606777480691,0.8816915086096514,0.91832015899338626,0.48337563135395722,6.4598993038281325,1.1174995788261428,1,2.3918636182902686E-2,2.8709898217803426E-2,9.2255334774424737E-3,5.0146428999770773E-2,null,null,null,7.7536150716660451E-2,1.5507230143332087,68207426.821373731]
[640,1.0139233126491942,0.87114877582612127,0.91745801473140853,1.3090927958167007,1.0192987285531627,1.0950912990460879,1,2.5030543810524518E-2,3.8963538158887152E-2,3.7119803628021695E-3,4.286367922477511E-2,null,null,null,-7.7634963331263768E-2,-1.552699266625275,-68294350.84477821]
[641,1.0080481968049346,0.88783716826587178,0.90173607631783081,1.1819611834664292,5.4190534877434517,1.1425892159901001,1,4.8619898777369358E-3,5.7385999774478648E-2,1.3398320353070866E-2,2.3510949450155961E-2,null,null,null,0.10375143772250225,2.0750287544500448,91268634.445497602]
[642,1.0061798966155902,0.90084114891545264,0.90623743988909489,2.6790828846294525,1.9650733474521886,1.121207786140199,1,2.2915758849554893E-2,5.2697848790304883E-2,9.673548241289057E-3,2.6286305423934394E-2,null,null,null,2.7641983836217004E-2,0.55283967672433998,24316252.126006663]
[{"$f":"A654+1","v":643},1.0199345041110046,0.94489260734789582,0.91317219729492694,1.6477539145393347,5.2580666742902178,1.1210881241756092,1,3.9207174696497579E-2,2.981061345742823E-2,7.1307062968932085E-3,4.8784312246283809E-2,null,null,null,4.9496057313890833E-2,0.98992114627781658,43540963.485801689]
[644,0.9920326839918826,0.9025143037934813,0.91180861762667953,2.0328894968010642,3.8143753446932793,1.0980699213117604,1,2.1346363650992163E-2,5.7228047072818866E-2,2.453851690232454E-3,1.7293455067337902E-2,null,null,null,7.8801579179531733E-2,1.5760315835906342,69320605.880189598]
[645,1.0035737952442201,0.92644414582752621,0.91235768969731834,2.7917447847800858,4.8040933770683534,1.0934070951030137,1,1.4856672173205106E-2,2.6982509077304467E-2,3.6929032633819915E-3,1.6616459446015953E-2,null,null,null,-1.6828553456031976E-2,-0.3365710691206395,-14803834.311512183]
[646,0.98836517479211417,0.92809798898304796,0.9172783296441136,2.5846678567916479,4.2250045219890096,1.1048977673411819,1,2.8352425188929664E-2,2.8115978659730253E-2,7.0428495358023906E-3,3.590335934340045E-2,null,null,null,3.820913676616443E-3,7.6418273532328843E-2,3361202.3240741324]
[647,1.0027143534138465,0.95586358014789696,0.89673423215398163,1.4355697983291056,4.7095003358613541,1.0737916746921761,1,2.2293130576844573E-2,6.7295408160299386E-2,4.0844036270849399E-3,2.5193634827030985E-2,null,null,null,0.14724608307851819,2.9449216615703633,129530242.90582843]
[648,0.99917463111824689,0.89021687512258874,0.89478939350274111,0.88422753118612385,4.812841693306952,1.1105977482855007,1,2.1705046676003592E-2,1.4311967542208391E-2,1.7829239004603561E-3,1.4584370831826107E-2,null,null,null,-4.2209620897953659E-2,-0.84419241795907307,-37131191.088861749]
[649,0.99473555377727674,0.92127870046580163,0.88303676788715646,2.3189033074604639,2.3622991780056952,1.0865342468216417,1,3.891731969865659E-3,5.2135473531047E-2,3.536514143942788E-3,1.9665325553808521E-2,null,null,null,1.7611131217801588E-2,0.35222262435603169,15492256.614200281]
[650,1.0034683718363724,0.8927794468627982,0.90289181263171103,2.3219514334772193,2.2855159907409184,1.1397884273760299,1,1.7644529060856541E-3,4.3616797974231382E-2,1.34725527627272E-2,3.3266952676476405E-2,null,null,null,-1.5446247274915871E-2,-0.30892494549831739,-13587839.619723206]
[651,1.0021821851665795,0.8782220553700838,0.89808275005435934,3.3021439527554954,5.1668713624491502,1.0845044062048868,1,2.7455822098032476E-2,5.580011366013396E-3,1.9819685000705925E-2,1.9264110968659234E-2,null,null,null,-7.216757375878155E-2,-1.4433514751756307,-63484767.563661158]
[652,0.98731815454676908,0.8548256693915306,0.89653200141047773,1.9689363971478151,5.8397037134836802,1.087121926694945,1,3.499604175270387E-2,2.4748945307151056E-2,2.5691039469268734E-4,2.2053842859387017E-2,null,null,null,1.753322507910117E-2,0.35066450158202334,15423723.714317709]
[653,1.0012483915980475,0.89837458477677568,0.90322989887994032,1.911729724841011,6.6327519435567623,1.070622353132981,1,3.1402872217512916E-2,3.4490142438649875E-2,8.1343740772166218E-3,-1.3738158537566911E-2,null,null,null,3.6726875265283052E-2,0.73453750530566098,32308099.304396447]
[654,1.0065351986949229,0.87534430253881013,0.90314586431871302,1.7377627322501183,8.7453494355962,1.1108033620948043,1,3.1349460902871634E-2,2.6429386713073887E-2,1.284185571909886E-4,1.5104675148301086E-2,null,null,null,4.6839416100114009E-2,0.93678832200228002,41203954.754977614]
[655,1.0034711280448898,0.8733256205075407,0.90009445073026695,2.7848649637662484,4.5761536832094203,1.0836995709745991,1,2.8408230486997036E-2,5.4398894051212565E-2,1.6578824848837808E-2,4.3055402498849565E-2,null,null,null,0.11075742873117463,2.215148574623492,97431703.08662042]
[656,0.9942844627138675,0.90965474563858084,0.89910866354066266,1.7970211479068556,6.576804612040192,1.1133533892411609,1,3.838149751960012E-2,1.5318311750907969E-2,6.4515719208537619E-4,2.6034302276278214E-2,null,null,null,-1.7643770718351285E-3,-3.5287541436702562E-2,-1552096.9109270796]
[657,1.008219463530194,0.92507145797338508,0.91489194848517286,2.619065623511156,4.4430372385464656,1.1046710110365989,1,3.2264136215467934E-2,4.6616217242307689E-2,8.6271576526583578E-3,3.0368715105766081E-2,null,null,null,7.1136339732257359E-2,1.422726794645147,62577605.952596709]
[658,1.003008411786025,0.90750261989724057,0.90502304074896511,2.0863961160672422,1.8568823112009749,1.1173277361785101,1,2.8411546279166693E-2,2.2673338992056334E-2,-5.4637580652016305E-3,3.0948333341441314E-2,null,null,null,-8.2093720788249447E-2,-1.6418744157649887,-72216655.08803305]
[659,0.99538119529822833,0.91550622477850285,0.89448356331629431,3.7821099281642532,7.2614104762837144,1.0826149253013455,1,2.1681556055802974E-2,5.1648113079769901E-2,-4.8883958904350254E-3,2.9611446354345108E-2,null,null,null,0.10691124742290845,2.1382249484581686,94048273.193589509]
[660,1.0025472720067008,0.87997205868150996,0.90562279495084796,2.5878252982022922,5.8214716970354123,1.1102304974136978,1,2.767535384497934E-2,4.8888335184299497E-2,4.1005688697204395E-3,2.8625823206782836E-2,null,null,null,9.1432346680953111E-2,1.8286469336190618,80431708.792677492]
[661,1.007819380285619,0.87304071549529583,0.91159218983271195,3.0003828124989607,3.0959951097151919,1.1077574244002599,1,3.0335306339286109E-2,4.6400875028997257E-2,1.2953011241847567E-2,-7.3039077133574964E-4,null,null,null,2.1911719651021209E-2,0.43823439302042411,19275421.862106316]
[662,1.0163434757592715,0.91556893375391002,0.90583195909823833,2.8903844703567811,3.4146356146388426,1.1411780416908119,1,2.3593957917139537E-2,4.8545493023753612E-2,1.4518621046615172E-2,9.6128717848185975E-3,null,null,null,3.1063651178083938E-2,0.62127302356167868,27326243.242025863]
[663,1.003643889147535,0.88295127757848102,0.91309480766943096,1.149255776662407,6.0810361709000311,1.1152512486377506,1,2.9331964680572538E-2,6.0195909353327783E-2,1.2420804736907553E-2,3.5525823876992116E-4,null,null,null,0.13271730650780245,2.6543461301560485,116749488.95310159]
[664,1.0055712342222076,0.85898524682267507,0.9058899794877211,2.3988340664918613,6.8936068401595492,1.1255626853442886,1,4.9263767826109341E-3,1.9924345768929614E-2,5.8894407151653793E-3,2.3555910124443823E-2,null,null,null,-2.1307206118759813E-2,-0.42614412237519617,-18743640.078600913]
[665,1.0060832190213702,0.83383764023887785,0.90442071207543928,1.7529850680379593,5.3930954882702045,1.0755722185291181,1,2.8415366703767743E-2,4.1386349973452627E-2,3.8384120809037631E-3,2.8323747431222651E-2,null,null,null,7.2687917647788924E-2,1.4537583529557783,63942506.533204705]
[666,0.98799303865640442,0.8882770184511718,0.88976478216310495,2.7287532917347166,6.424259377912473,1.0815449190547137,1,2.994080646380189E-2,2.7493874088198908E-2,-3.827229230831169E-3,-5.6148357445298044E-3,null,null,null,2.5304273807992676E-3,5.0608547615985343E-2,2225980.2531773252]
[667,0.99205795378462158,0.86822814646287971,0.91763727153993579,3.0338024235658647,5.5370071901566007,1.1097927045117624,1,2.2169728974146864E-2,2.1704613704599113E-2,-1.4293027051174622E-3,2.8863810401464352E-2,null,null,null,-1.5686508383684048E-2,-0.31373016767368089,-13799193.831182748]
[668,0.98233659587517308,0.87872806230064349,0.88798557549913781,2.3885041261345377,4.5590947111476545,1.1166800124899845,1,2.4686821955112851E-2,3.5704092614380789E-2,1.0054958720378392E-2,-1.7987451510712953E-3,null,null,null,3.5516274871948855E-3,7.1032549743897708E-2,3124315.1702857567]
[669,0.99277393084887255,0.90922107317721401,0.88914148943855298,2.4260935996590525,4.7947847169301641,1.1061940143420255,1,1.5524688891099023E-2,5.7964273176812964E-2,1.1454283986135211E-2,1.4455568841131427E-2,null,null,null,9.0917291881605314E-2,1.818345837632106,79978622.558568597]
[670,0.99936613227645243,0.91266295889208793,0.90279304099347946,2.3403033930151342,5.6706189301531129,1.1051165724399923,1,2.742724778457508E-2,3.959610944165147E-2,6.9729924248527917E-3,1.3431868932774517E-3,null,null,null,4.0209537086659752E-2,0.80419074173319494,35371746.37907774]
[671,1.0095455321516182,0.89602166930287208,0.91294107198013164,2.9697270200320673,5.4910696643988972,1.1137294393950281,1,4.1538842345519744E-2,5.6549363162800993E-2,4.2905029667346887E-3,2.8479521880587867E-2,null,null,null,0.12235403671198526,2.4470807342397047,107633070.87334165]
[672,1.0155527778954259,0.906805658494377,0.90353451132585505,2.4621921043787762,2.9768174107239131,1.1157468204897241,1,4.717491971147119E-2,1.1643330104508961E-2,-6.4615204846277079E-4,3.2997410499697663E-2,null,null,null,-6.8121549628260641E-2,-1.3624309925652127,-59925538.839391768]
[673,0.9777816614227739,0.92643108143940522,0.88963273417577848,1.9385534796092323,3.2646787600685796,1.0614000373657999,1,2.5504891037647741E-2,4.7467361164406224E-2,1.7847412477121294E-2,3.6279855183290577E-2,null,null,null,6.1586667832213358E-2,1.231733356644267,54176898.13733989]
[674,0.99700308520628622,0.8800684436939662,0.91720434851086241,2.2348685816689922,4.9680558832950457,1.1348011495565702,1,3.3099848675100164E-2,2.3229392841089054E-2,9.9710998664834715E-4,3.2439726968497257E-2,null,null,null,-5.1581636418493535E-3,-0.10316327283698706,-4537561.71646671]
[675,0.99529958129664975,0.93243433118988195,0.89058187152513923,2.5930238594641963,7.304616137319659,1.1357296771433747,1,2.0524126428020057E-2,6.0361789393684535E-2,8.7917228993170879E-3,1.0179967254482964E-2,null,null,null,0.12528528938802452,2.50570578776049,110211651.32320842]
[676,0.99339785209874842,0.92172481211529356,0.90144836599754685,3.1260096119347498,7.2271059907215829,1.1303818060243522,1,2.2855020909711407E-2,5.8102652515289302E-2,2.0207929307530172E-3,-2.6485262025350113E-3,null,null,null,0.10356721644590058,2.0713443289180113,91106577.661318779]
[677,1.0012889088177044,0.92009079265518656,0.89926335289591597,2.5058887789432749,6.8072952321909215,1.0803356069850039,1,1.8828485451780425E-2,9.3279009370487026E-3,4.222008021327231E-3,1.8975973034792062E-2,null,null,null,-4.4754727669788066E-2,-0.89509455339576116,-39370084.589350894]
[678,1.0044396727369105,0.88211410134933943,0.90389885801123671,2.8451890776078441,4.4395056657291363,1.1317407943390791,1,2.5536230733674375E-2,4.7032107854559996E-2,9.6425419780015592E-4,-3.6826462875669749E-3,null,null,null,3.3505731511082007E-2,0.67011463022163997,29474505.879070751]
[679,1.013408186466416,0.8650080359664144,0.88514086951164661,3.5296290802171217,2.2716766460083031,1.1246879820735891,1,3.4188188665619797E-2,4.8501920943504376E-2,-2.6524325165149095E-3,3.320524837372215E-3,null,null,null,1.6203733368751767E-2,0.32407466737503526,14254189.146182457]
[680,1.0215421099564357,0.92074224599615706,0.91483489953786623,1.1333665891160791,5.7714937194150613,1.0913458484859671,1,2.9293630502316294E-2,5.6231340214460912E-2,1.0693429956507702E-3,2.5951516656212033E-2,null,null,null,0.13523992661544099,2.7047985323088195,118968601.26135433]
[681,1.0020946717817791,0.92835382913453346,0.91339291405024692,1.5444958057380531,5.9625002202188604,1.0912913882763096,1,7.1631148295313585E-3,4.4601249471499474E-2,4.3860365185050447E-3,1.3825735397294311E-2,null,null,null,6.4059978296645406E-2,1.2811995659329078,56352633.467892438]
[682,0.99997994308739613,0.94461802964446306,0.88866533151740967,3.01956561325101,6.2876001656680049,1.1290598125017506,1,2.8741502975957321E-2,4.5696172594345282E-2,-3.9406522748547312E-3,1.3957383201510708E-2,null,null,null,6.8574501879002922E-2,1.3714900375800583,60323994.362531908]
[683,0.99376084200406534,0.89318671685226758,0.89318462273273036,3.5911304055230655,5.5452516996132601,1.0431195032360217,1,1.5359326920695042E-2,4.6638897994512166E-2,8.1306694586587569E-3,2.2276905839948066E-2,null,null,null,7.22313378603201E-2,1.4446267572064018,63540859.918637767]
[684,1.0161669670858886,0.92485449840649836,0.89582694804186402,2.1951626782416014,5.8634193237132157,1.1147913351325389,1,1.415559722266338E-2,4.7070241021956408E-2,-6.2483295141300852E-3,4.4009458299548124E-2,null,null,null,8.6097455254467506E-2,1.7219491050893498,75738682.208191603]
[685,0.98714201041237903,0.94645672749216703,0.89790020833714868,2.2210792000136577,2.7999217519443289,1.123169610287762,1,3.3057961569730378E-2,3.7327598120800803E-2,3.5097217918648137E-3,4.7864031766730042E-3,null,null,null,-1.6496210438057116E-2,-0.32992420876114226,-14511476.980530515]
[686,0.99765523706389136,0.87723983157782792,0.89937991666742678,0.89416895134536634,7.4554043810869688,1.108446631522414,1,7.2983840230421565E-3,4.0594312985729748E-2,1.0245300671198419E-3,6.8709082664363194E-3,null,null,null,7.3478746791248828E-2,1.4695749358249761,64638187.456647307]
[687,0.99264088834259068,0.86224599117874601,0.90610692138336646,2.0371012265492512,5.2124740916200452,1.1051432115336397,1,2.1384647868897592E-2,3.7249077976663332E-2,-2.7107223637466357E-5,2.9640574960123268E-2,null,null,null,4.2090380062702333E-2,0.84180760125404652,37026296.656144202]
[688,0.98904294940180626,0.84531643596791306,0.90468177657494409,2.088816738633835,7.4615606732729738,1.1111902522814983,1,2.0232340243381278E-2,2.2309025162751517E-2,4.5027060266778123E-3,-8.0481938628690006E-3,null,null,null,-1.161366268466036E-2,-0.23227325369320714,-10216370.562252853]
[689,1.0108035939279398,0.87855412488094553,0.8927529616870471,0.82829645900641879,4.7337670229586788,1.1025844006390813,1,1.431515109416405E-2,1.7040070424025337E-2,-3.2419174547753575E-3,1.2583163175086086E-2,null,null,null,-4.1077711713737607E-2,-0.82155423427475194,-36135467.002261348]
[690,1.0032125495637476,0.87907672395911918,0.9047532950449555,2.7558848486694334,7.1068445838495862,1.1095787123800662,1,3.0654053420720695E-2,3.3660896399847845E-2,3.9933426383871509E-3,3.0467245605953201E-2,null,null,null,5.585213028854958E-2,1.1170426057709915,49132308.661996961]
[691,1.019201732179587,0.86491155931912878,0.89395023255833317,2.6247141802743563,4.5332965940722332,1.0655878635903826,1,2.9991375463149388E-2,6.8507206146128125E-2,1.4835996811202991E-2,-9.679178182310063E-3,null,null,null,0.12347609815990455,2.4695219631980905,108620132.04920158]
[692,1.0062505089356417,0.89629529242505224,0.88539271431562971,2.6258707087654809,9.4042670979269616,1.1018193040413258,1,2.0197669692746417E-2,3.9857249289433593E-2,7.7290255679659621E-3,1.5754297702017892E-2,null,null,null,8.1279370310855761E-2,1.6255874062171149,71500282.788397521]
[693,1.0029104298039682,0.89651577142794769,0.90669193734030384,2.4939984867677079,5.4109838393371783,1.1545009414329028,1,2.177174554009783E-2,6.5522749933735649E-2,1.3884018860782416E-3,6.8194150438041085E-5,null,null,null,0.10891232800944124,2.1782465601888243,95808594.752089068]
[694,0.99692041617941773,0.90130260644931159,0.91495322968338599,2.7266666851594925,2.5180215863680098,1.120159075274566,1,2.2193300445155086E-2,3.5620940038922654E-2,-1.5066372047954201E-4,2.8367779429104914E-4,null,null,null,-3.981059602020097E-2,-0.79621192040401922,-35020803.711109027]
[695,1.008926102831216,0.88010579837777825,0.89248840755676495,-0.1867685687940126,5.7827473927318973,1.0862585633316317,1,1.8141334419654723E-2,5.7573953898717022E-2,-4.2305248682424773E-5,3.4807300050281362E-2,null,null,null,0.1829075706262201,3.6581514125244015,160901136.09267005]
[696,0.99862033832943153,0.91357350474296795,0.9011901470784317,3.7129267015407308,7.37307047890428,1.1060405897184291,1,2.4692857689512578E-2,2.807300203764633E-2,6.1868810509977017E-3,2.0011100596197644E-3,null,null,null,6.4498037159156814E-3,0.12899607431831361,5673798.749349257]
[697,0.99266052642867664,0.89737349875822237,0.89187992552511097,2.5275833151411069,7.9590302482177737,1.1204843537741394,1,5.864513829380448E-3,4.6739280953705331E-2,-5.8281887275882932E-4,3.3004550661205452E-2,null,null,null,9.0091284092305754E-2,1.8018256818461147,79251995.490784228]
[698,1.0022571144252141,0.89880717980971681,0.92623304795549188,2.2927430618293583,3.894322888421156,1.1033391773231964,1,3.1862913000627963E-2,3.27889864612846E-2,-5.8461816427751974E-3,6.2047193641458897E-3,null,null,null,-7.1662335704800175E-3,-0.14332467140960034,-6304031.6978020882]
[699,1.0012877246396779,0.91167387165851199,0.89287127127801869,0.97481245198475763,7.7880345717835953,1.0907517100843502,1,1.0753966592067564E-2,4.4693575064382096E-2,7.2131117407922855E-4,4.1512822244318785E-2,null,null,null,0.12103888992695032,2.4207777985390058,106476155.32787643]
[700,0.9846644307792235,0.93006014741739707,0.90544174570626657,1.9780419864738294,6.3188517353294866,1.1191903450918061,1,1.97714185974419E-2,1.8511125855403418E-2,1.2371901201502711E-2,-1.5073308962736849E-3,null,null,null,-3.13205074225626E-2,-0.62641014845125187,-27552195.953592788]
[701,0.99731925560384627,0.90283205617073126,0.90083300961413659,1.2795542992044482,4.1335993524020882,1.0764796706821627,1,3.6010353316303159E-2,5.9865490380732578E-2,2.3159287541024091E-3,1.1311611802299242E-2,null,null,null,0.1112569708888381,2.2251394177767616,97871143.074910969]
[702,1.0029438629395195,0.95174893867434796,0.87266927271818573,0.80503028031451973,4.1598980202987272,1.0595028015731851,1,3.5478632446240548E-2,2.0733072785980688E-2,1.1361965925526747E-2,6.056430231197292E-2,null,null,null,2.3656273638369734E-2,0.47312547276739464,20810080.693221595]
[703,0.99977230464968903,0.91636484542591434,0.90971012447492716,1.7038678948827672,0.75540337733854024,1.1353915162585577,1,1.1866187423059059E-2,4.5402254587065941E-2,1.8115430539845313E-3,4.806076732386174E-2,null,null,null,-6.8018021362287226E-2,-1.3603604272457444,-59834466.525895946]
[704,0.98290467744097132,0.91342734429775485,0.90596787142742141,3.0073273356717101,3.4538976991709691,1.0739618139314877,1,2.9975870459651503E-2,4.6733721645046883E-2,1.8449344788255976E-3,3.8364475796472175E-2,null,null,null,6.3321383338330206E-2,1.2664276667666039,55702902.199261211]
[705,1.0017335980136377,0.93866341292354483,0.90723583947406594,2.1115386310797164,2.9528142833640154,1.1202465381478246,1,7.3719385779460016E-3,1.6144212119193761E-2,1.15567218278349E-2,2.6743025584514784E-2,null,null,null,-9.1466427419907292E-2,-1.8293285483981456,-80461689.124261558]
[706,0.99392662477556293,0.9033508286640437,0.90659941907002728,2.0974357608092058,3.9904816846803079,1.060178819641431,1,3.6331901573859342E-2,4.1326986588656849E-2,9.2470835958677298E-3,3.0737721777332201E-2,null,null,null,5.873067241317257E-2,1.1746134482634512,51664520.404554814]
[{"$f":"A718+1","v":707},0.99472076804762966,0.92839669093103738,0.90392780437891596,1.9102281601918454,2.6851345246388552,1.0921324694277879,1,3.44910229815878E-2,5.3333131895595021E-2,5.0140835230359079E-3,1.6133951160963278E-2,null,null,null,5.0176958642358618E-2,1.0035391728471723,44139942.505327165]
[708,0.99337369382866547,0.85087510330750338,0.91418879528100072,1.8829045843363701,6.2311075345512812,1.0887086767713956,1,6.380877303548832E-3,7.8690173077372388E-2,4.0515612262475246E-3,2.1011974160405088E-2,null,null,null,0.18492255563663798,3.6984511127327591,162673689.17112347]
[709,0.99427053051500858,0.94447755504473885,0.91065903789912472,1.2225942926483582,4.7589725852254476,1.1004991163193911,1,1.0436795694688274E-2,9.9370889458148433E-3,-1.0743741192340697E-2,1.9283308610447865E-2,null,null,null,-7.1611897636366273E-2,-1.432237952727325,-62995947.34102039]
[710,1.0123859103605293,0.87622533409462955,0.90463052100798569,1.7857514428785433,12.056459943368601,1.0890999767656742,1,2.504421538582836E-2,3.6190063563252745E-2,1.1088386896155961E-2,-7.4877409230113129E-3,null,null,null,8.5957955429651456E-2,1.7191591085930289,75615966.23628962]
[711,0.97893525835846518,0.90094611566768956,0.90802296050927089,3.4454921320088729,4.9169494788533008,1.0457960610269592,1,1.9916137424127407E-2,1.180722771871566E-2,-4.4784860790193408E-3,1.6710684045372785E-2,null,null,null,-6.0106117500278125E-2,-1.2021223500055622,-52874479.491489649]
[712,1.0091201496731386,0.90026424585933507,0.90042101086179538,0.35947865622876662,7.5038663109054635,1.1077041943775527,1,1.2072615321096561E-2,2.781924839699567E-2,9.6671783450565096E-4,3.7958939243179023E-2,null,null,null,7.2289938919066779E-2,1.4457987783813353,63592410.419780448]
[713,0.99720901272595008,0.83871692809191911,0.90777982930089296,1.8255007293379886,3.7829678824168145,1.1252410297175022,1,2.4804654798688524E-2,4.4075504773301855E-2,1.7584087405920646E-2,2.1969043671914157E-4,null,null,null,2.0907398235350452E-2,0.41814796470700899,18391934.884337343]
[714,0.99490248700698503,0.88058501902904118,0.89982705256200402,0.47740177240518689,3.9049394760024185,1.0994050302211755,1,4.3980491345402439E-2,2.164197445395007E-2,4.5476318156518385E-3,1.3218658065678401E-2,null,null,null,-1.0354456034871434E-2,-0.20708912069742863,-9108664.7421339024]
[715,1.0172284495364612,0.93907766562428074,0.90778184366763048,1.6285744408957594,5.2108572623923992,1.1138552200973411,1,1.7281087119003002E-2,1.6974054113392173E-2,7.2904583716799885E-3,7.9965080704921636E-3,null,null,null,-4.4482310368715007E-2,-0.8896462073743,-39130443.042071648]
[716,0.98336117952899182,0.86633032680559707,0.90746031593067511,1.4092822135702257,3.2713559953789302,1.0520275708659501,1,2.9866779434038322E-2,4.1093396922233218E-2,7.8381844895514642E-4,-1.5141240005669219E-2,null,null,null,2.0965835560360952E-3,4.1931671120721895E-2,1844334.1351288036]
[717,1.0135756201740371,0.95481002751914745,0.90033328815039171,2.1773369327717234,8.9387821647097958,1.0710719054878175,1,2.1844688391461458E-2,4.0902999399500144E-2,-4.4436835234620596E-3,-1.2254015516051792E-3,null,null,null,7.7246730583798023E-2,1.5449346116759604,67952828.129661784]
[718,0.9854354136064527,0.92566658023620507,0.89772843343361897,0.9609656894322629,6.1913369842645292,1.113817104743221,1,2.9265879857805547E-2,2.4282976582703987E-2,1.0746934553588428E-2,2.0094758439690493E-2,null,null,null,2.888705989219886E-2,0.57774119784397715,25411527.467772879]
[719,1.0129124907698632,0.97782529863722201,0.8970094630195431,1.3118486908470741,4.6167934627495404,1.105494888564905,1,5.0510462293033763E-2,2.8498566536946622E-2,1.731672448313906E-3,1.4889132081644361E-2,null,null,null,2.3455800653660784E-2,0.4691160130732156,20633727.517215163]
[720,0.96932097544889606,0.88575058582511523,0.91660928419969756,1.9357873488739437,5.9337112777898922,1.1011825265613555,1,3.5817391765073647E-2,4.2117536516228432E-2,7.7381046592038694E-3,1.4815405445132894E-2,null,null,null,7.466747135380912E-2,1.4933494270761822,65683891.207248621]
[721,0.99597997157829743,0.95203008609441009,0.88691994959567177,3.3716205219252422,7.482523691031707,1.128494590677503,1,2.1073277556531329E-2,5.4479459555309168E-2,7.632388919086245E-4,7.6458436444976404E-3,null,null,null,9.8305368127653697E-2,1.9661073625530736,86477806.039375514]
[722,1.000575310851038,0.89381788041011956,0.90061417831126778,1.5688429181734542,4.2688512554564539,1.1095410196826456,1,2.4318806457055885E-2,3.4781958648632157E-2,6.7778675366034586E-3,9.4126065730553224E-3,null,null,null,8.4588835716979636E-3,0.16917767143395923,7441157.148946994]
[723,1.0054570516754466,0.90306168396821129,0.89264057662098062,0.76954058587379937,3.4082047855005539,1.1467388143245516,1,4.1540033677827118E-2,2.6316852519334667E-2,1.6338273659574742E-2,3.3282784441090549E-2,null,null,null,-9.5299223767692631E-3,-0.19059844753538524,-8383334.4461758565]
[724,1.0014511620267958,0.88993549114763726,0.88437016007926739,2.220250953354939,6.0709345254133593,1.1476006790169822,1,3.5303373798974566E-2,5.9144710929049965E-2,5.9135225911268472E-4,2.7766784660908875E-2,null,null,null,0.13221189666261282,2.6442379332522563,116304887.24522796]
[725,1.0127132696810959,0.89578548326850171,0.89787647800050374,3.382996828691117,7.3106774391696607,1.1025494732370038,1,1.897134159607794E-2,4.4008886106076783E-2,1.3699796757479562E-2,1.4082548351775921E-2,null,null,null,6.9851746224075653E-2,1.3970349244815128,61447567.681484945]
[726,0.98921362706833216,0.89320361924758129,0.89772489702973413,3.2416364783748906,5.5652544590791138,1.09707681985591,1,1.3101601805630279E-2,4.0907552769611666E-2,8.39791424374281E-3,3.7758418143125874E-2,null,null,null,5.4352477478728636E-2,1.0870495495745724,47813085.843506545]
[727,1.0010939178451925,0.90974823939482719,0.90858833961894891,2.4442624296085995,5.8984756557105715,1.0659393237239483,1,4.1532687727927356E-2,2.8858239781425654E-2,6.3116246929122788E-3,4.2208477492467721E-2,null,null,null,5.396378593483208E-2,1.0792757186966413,47471159.531826563]
[728,1.0033403207570297,0.90267523215360901,0.90322775773817854,1.6363511725131923,6.0677001998587352,1.0990155424239678,1,4.4264094024030226E-2,4.4693701382197096E-2,-1.8622482088755596E-3,-3.2536520752402501E-2,null,null,null,5.8296912026167172E-2,1.1659382405233432,51282947.685491256]
[729,0.99150888648087665,0.88923091130677179,0.88463733864339944,2.229534523807652,5.681431530183044,1.0757969083318581,1,3.186163540299166E-2,3.6128128002776802E-2,8.6186813564804489E-3,1.1844800449759756E-2,null,null,null,4.6317502891901431E-2,0.92635005783802837,40744835.278098308]
[730,1.0001946975651503,0.8634914359374477,0.89931383639232099,2.2263420413297657,6.1549035929724356,1.1111080966185916,1,2.0949823926102021E-2,8.089859724794049E-2,-4.2936210098351883E-3,2.1669998097173838E-2,null,null,null,0.19523010696462814,3.9046021392925621,171741092.52314949]
[731,0.98400899081867699,0.85826599781877266,0.90730964888228449,2.1277643745960111,2.8756459345545631,1.0829577105474857,1,2.2338667995875944E-2,2.1859285750914063E-2,-4.9352587625091744E-3,3.3247246828590718E-2,null,null,null,-5.1722786379407956E-2,-1.034455727588159,-45499784.737353094]
[732,0.98282785683517948,0.87171147589142151,0.89661339631787207,3.088548355192541,7.3605748930044061,1.1270326579225287,1,2.6789216129003226E-2,3.4858294214926755E-2,5.1846297233802529E-3,4.0863459582229672E-2,null,null,null,6.1701282442436986E-2,1.2340256488487396,54277722.947021946]
[733,0.98587982048098244,0.92183083666930077,0.90508916454433752,2.5016798919480929,9.7563699220326363,1.1136233450745758,1,2.7514710271879825E-2,2.0974916554676721E-2,6.1246018457001544E-3,-8.2801061227500555E-4,null,null,null,1.1057033099901865E-2,0.22114066199803728,9726711.5926224664]
[734,0.98674818083950844,0.90190505456406023,0.90538756371886264,1.928822313588787,1.6361357035727604,1.0726014031103444,1,-1.2669405147957523E-3,3.5862472000126766E-2,1.0510848327405217E-2,2.8923385510462224E-2,null,null,null,-6.0539295525997058E-2,-1.210785910519941,-53255539.915778965]
[735,1.0043231689673138,0.88832636180370594,0.8999933272816516,0.74516070378892252,4.6511940239560978,1.0468020492806094,1,3.574632994322275E-2,1.778047353042092E-2,-1.2324907499272342E-3,1.2655433916854177E-3,null,null,null,-1.8898077557214319E-2,-0.37796155114428626,-16624364.636808982]
[736,0.97800976275879714,0.87875502677510353,0.88850525409637038,0.96759414725877746,6.0914377325806388,1.1024077079922614,1,1.5185133269286869E-2,5.9440979373478642E-2,6.797594439835161E-3,1.0527847366422358E-2,null,null,null,0.13076389671546737,2.6152779343093471,115031102.70060708]
[737,1.007415620610657,0.90935142973620453,0.89422264368209714,2.8372702974761523,8.2767607716546738,1.0866592760564111,1,2.5732134159220765E-2,2.2319689396753564E-2,-1.8397750383099378E-3,-1.1997254991617176E-3,null,null,null,6.4219695983313663E-4,1.284393919666273E-2,564931.34799527004]
[738,1.0029638510767624,0.86679180523693855,0.90060180835749792,2.0500987223374247,5.9953094159541092,1.1220345096908535,1,2.7535491325900559E-2,1.6807257456336235E-2,7.2258752614912259E-3,6.1384879979111701E-3,null,null,null,-3.2031776834295159E-2,-0.64063553668590301,-28177889.335358847]
[739,0.99417033971768265,0.85751478304639339,0.9168100112764398,1.3825734348058702,5.6923663985147055,1.0707940143061185,1,3.1222069191515323E-2,4.0246245311447597E-2,5.8506973081288525E-3,3.3561509481626763E-2,null,null,null,8.5881900772060718E-2,1.7176380154412139,75549062.057476267]
[740,0.99396870007648463,0.89845232955103693,0.89224510143249136,1.7174412889496464,2.8690675859902566,1.0985028463705113,1,2.8743056484736958E-2,4.3109379147299731E-2,3.7071918164407404E-3,1.5138163818986831E-2,null,null,null,1.1770719734362133E-2,0.23541439468724262,10354531.370150857]
[741,1.0065123602404205,0.88564155836253344,0.89541136015299438,2.22346954829972,5.0061402935657062,1.063876806839203,1,3.6274326042771129E-2,4.9169838058094356E-2,9.6162379193665895E-3,2.3809120577672496E-2,null,null,null,9.6657711223373882E-2,1.9331542244674773,85028386.166365892]
[742,1.0003415490800693,0.8928651185610279,0.91454564857659459,0.86827658968162913,3.1091247471915491,1.0908263700618317,1,3.5374931257734561E-2,5.2404941859000596E-2,1.4340602200148887E-3,2.9012949439166599E-2,null,null,null,6.802164065124576E-2,1.360432813024915,59837650.361880898]
[743,0.9956361789361875,0.8741883740380183,0.90574488360216054,1.5758856009134821,2.7329445613174452,1.1160947949735718,1,3.0443174925339305E-2,3.2449554133493486E-2,7.9173110648759603E-4,1.5201143511723783E-2,null,null,null,-3.3318101667350872E-2,-0.66636203334701727,-29309450.627842646]
[744,1.0038543986428361,0.92356764851576723,0.90107981156177896,2.0865281033304011,0.92654072684933197,1.1073062241696598,1,2.938435794006421E-2,2.8955242814937734E-2,1.4150539460836196E-2,3.5949296576764121E-2,null,null,null,-8.4165485351427261E-2,-1.6833097070285448,-74039156.315240666]
[745,0.99769142913168063,0.90388112654755237,0.91567771854646185,1.4669641511073921,3.9270328610888532,1.0894550643698677,1,3.8141326770471461E-2,5.8107471737905328E-2,1.1448732285717952E-2,3.0716366471226615E-2,null,null,null,0.11462054461614184,2.2924108923228363,100830030.08107322]
[746,0.99560696138062643,0.86905866414493416,0.88880089896835268,2.139838890370688,0.77128558499095323,1.0711411584076476,1,1.9915352402945612E-2,1.957124355505133E-2,5.3636071182759969E-3,2.257267626357326E-2,null,null,null,-0.13367434861271382,-2.6734869722542758,-117591385.00716618]
[747,1.0072695329301049,0.86871984138806979,0.89717070062077497,1.210399124631985,7.4095717922478936,1.1190428160162549,1,3.3816985164132903E-2,6.2768696273089605E-2,7.7182375739114264E-3,3.0972560662437566E-2,null,null,null,0.18324228701255713,3.6648457402511418,161195581.24136496]
[748,1.000694389650314,0.87753781465883718,0.89329185882351636,3.6085394295142459,4.5875911813399926,1.1086566568955751,1,3.0069615494658163E-2,4.4463517603866624E-2,1.1640192771650463E-2,3.6847177455989213E-2,null,null,null,6.5898885063300661E-2,1.317977701266013,57970293.070009068]
[749,0.99846182974400211,0.94296471360986533,0.89828171381830324,2.6186504858321165,8.9253180377163641,1.0724906963070924,1,2.5174403365296135E-2,4.0263699954688759E-2,1.6221503698342263E-3,6.1210352640290303E-2,null,null,null,0.12030884443588928,2.4061768887177855,105833944.90154533]
[750,0.99880118274895446,0.85424841392589235,0.87751661083954557,0.9164529729751707,6.4264411176010467,1.1112146951422217,1,1.3612336743416055E-2,5.6009509656060566E-2,-1.0336497737712572E-2,8.5660810832549634E-3,null,null,null,0.11705573419429612,2.3411146838859218,102972231.02105929]
[751,0.98779698805310834,0.89936131000978015,0.89559390210456369,1.2991209538378834,2.4107407927216018,1.0790241109510232,1,4.7097045487530777E-2,3.22439235373672E-3,1.41656845965734E-2,5.5643050439839296E-3,null,null,null,-0.13179068501424487,-2.6358137002848969,-115934353.46947537]
[752,0.98385771009063172,0.90160702534890058,0.89115666402018379,1.2363528213419315,6.1996628369065716,1.0793146374763927,1,4.7305235037023267E-3,5.2839955954443393E-3,2.0845815438358367E-2,1.3711843351447123E-2,null,null,null,-6.3111624265955443E-2,-1.2622324853191087,-55518380.186666071]
[753,1.0039988756521876,0.92573538392174082,0.9073162298419013,2.0210020601412477,2.7405012710090317,1.122985220292597,1,3.909254515994294E-2,4.5401678911843393E-2,8.1022362014778436E-3,2.6849677300942464E-2,null,null,null,3.1142520424470851E-2,0.62285040848941686,27395623.373766605]
[754,0.98635168908713033,0.89279016398932343,0.91005544916667236,2.6040230454036557,6.0836528728769386,1.1148360333402407,1,1.1941396909955763E-2,3.5479222316057067E-2,3.1038953968988104E-3,1.69581286121149E-2,null,null,null,2.4858920208795467E-2,0.49717840417590925,21868031.432149164]
[755,1.0096906394444345,0.8837281797592067,0.88202010110653484,2.9786809758399908,4.5127540572404703,1.0555498357470157,1,2.9352082158581358E-2,4.6510069151764456E-2,1.3246240550742562E-2,1.0438630824047347E-2,null,null,null,6.3095090199360326E-2,1.2619018039872063,55503835.408173382]
[756,1.0091545099105845,0.84664291371096623,0.88596449492279372,2.0267818660746904,6.6871818915423651,1.0939473606557031,1,2.5925988099406466E-2,2.5204981332428766E-2,4.316792524119718E-3,2.3122962147890724E-2,null,null,null,2.1898405229271854E-2,0.437968104585437,19263709.358470969]
[757,1.0075217643520475,0.9232595320563961,0.89744151863383814,1.9588993790378961,5.6882352274298382,1.1189022801203312,1,2.7531356606467619E-2,3.9729955424494749E-2,3.0332196222408779E-3,5.1374148185978949E-2,null,null,null,7.8794704149885444E-2,1.5758940829977086,69314558.016358882]
[758,1.0280522025474823,0.91841106354120383,0.91193364329035687,2.8849819106535239,9.6781189924806625,1.0866184219824053,1,1.9703022967046083E-2,5.1484203778973205E-2,-5.3124893815215775E-3,1.3585165935163571E-2,null,null,null,0.11798167833838907,2.3596335667677812,103786770.65018909]
[759,0.99942340873115931,0.89356428901985063,0.8965350475845878,2.1924054928405394,2.2860325142546905,1.1008254232273498,1,3.3966005084266782E-2,9.2056705567425678E-3,7.2519259022498315E-3,2.8203078146967049E-2,null,null,null,-0.10606277807261519,-2.1212555614523034,-93301887.016491473]
[760,1.0094397933072004,0.89063941580506756,0.90933247627451785,2.381017339001962,2.3272760376136028,1.0953423902780972,1,3.9563318917516584E-2,7.1832257439687963E-2,1.1948910223622308E-2,1.8075326486438777E-2,null,null,null,0.11319608289834988,2.2639216579669972,99576951.775300875]
[761,1.0111240021253989,0.90755933649675624,0.91207143490482012,1.8188481205984099,2.7948808009579884,1.1266248409688584,1,3.7589096089698883E-2,6.4567218327761675E-2,-1.8948774885652183E-3,4.0915676994672384E-2,null,null,null,0.10320779749212715,2.0641559498425428,90790402.022457093]
[762,1.0071916873616251,0.89528363336278061,0.88342870178550548,1.9388640601374201,3.7262515204563273,1.0768044256064619,1,2.7417565034966479E-2,5.1738983684581817E-2,-1.0388167341660225E-2,2.9150926448191599E-2,null,null,null,7.3723959518513876E-2,1.4744791903702772,64853897.535056017]
[763,1.0013506147508866,0.88274288894198594,0.89833242164627625,2.2920792639610523,1.5633600893242741,1.0850048334252909,1,4.0156176999104592E-2,1.8174254994604837E-2,3.3767700227995811E-4,2.2806031636735273E-2,null,null,null,-9.1593887867428281E-2,-1.8318777573485652,-80573814.230635151]
[764,1.0047951428726689,0.86873611844519083,0.89830472010853479,2.0750413985747396,5.1729017724833488,1.1013947491166944,1,2.2771369723256708E-2,2.1945887322718589E-2,-5.8960209795240011E-3,7.3747649768356877E-3,null,null,null,-2.8630610558868244E-2,-0.57261221117736483,-25185932.710039061]
[765,0.99285277709838182,0.91537948513877698,0.89964378508215137,3.7983893911433224,7.5635965262954352,1.0979309373291368,1,1.376587117018185E-2,3.1462134715294604E-2,6.6832370478484889E-3,-5.1165426233548625E-3,null,null,null,6.0060929863966729E-3,0.12012185972793345,5283472.8583449349]
[766,1.0003212501624739,0.88323992395276407,0.91700808645282705,2.3079583348247876,2.2145043038995857,1.1471290766533933,1,4.1889073304208879E-2,1.1559290646601453E-2,1.0575068317257979E-2,8.3187746844238086E-3,null,null,null,-0.11599364765035682,-2.319872953007136,-102037928.8980608]
[767,1.0015798173938257,0.88786576115772109,0.89170552325476937,2.8294842489753611,4.1403332916189992,1.1024970720406737,1,3.2424530089017189E-2,1.6143238155598046E-2,7.4623451513968764E-3,-1.2646209380388459E-2,null,null,null,-7.3087112102134949E-2,-1.4617422420426989,-64293672.102821447]
[768,1.002587068802951,0.88856850865694104,0.88515173674600689,2.2441579215524765,5.8950906371371401,1.1458657004980204,1,2.4366834916070453E-2,1.3089459039711135E-2,2.1175456314853066E-2,-2.957652313155857E-3,null,null,null,-5.8893231623747752E-2,-1.1778646324749549,-51807521.38354288]
[769,1.0116675114170242,0.91914094962896098,0.87967900108434716,3.3902085510988424,1.1129698033504329,1.0821877205157344,1,2.4964348655749379E-2,2.9186583628307752E-2,6.1243418123344429E-3,4.1831566531049566E-2,null,null,null,-4.3985064315855263E-2,-0.8797012863171052,-38693022.90386302]
[770,1.0012753735225244,0.9208653444143845,0.91160173943811784,1.8231862564613506,3.462273166640581,1.0582773495711413,1,2.1814334765672405E-2,2.4471764359685361E-2,1.4904032762398305E-2,3.630585633825404E-2,null,null,null,-1.7662027358624807E-2,-0.35324054717249609,-15537029.210835598]
[{"$f":"A782+1","v":771},1.0036489078998279,0.8998396855880394,0.90144949268935759,2.1202807217083151,6.9321264132770448,1.1262073461027162,1,2.3232680625070168E-2,4.5913329424802744E-2,1.5941956646099407E-2,2.916288422539548E-2,null,null,null,9.5802369368309187E-2,1.9160473873661834,84275954.346532881]
[772,0.99968655590401767,0.91073335291406499,0.88821803365006247,1.7650275360073739,1.9310555790371713,1.10095274033408,1,2.6592171480273735E-2,2.5250706688917445E-2,-9.3248355403437871E-4,4.8869595899379576E-3,null,null,null,-9.2134530189140862E-2,-1.842690603782817,-81049409.436921626]
[773,1.001097495809196,0.86021103703082891,0.89523994014105901,3.2441670420570317,4.2020958685957464,1.0773480940280038,1,2.98197319963119E-2,3.1926020809946637E-2,5.6743983995939471E-3,4.0245147976497489E-2,null,null,null,2.4257365879787815E-2,0.48514731759575624,21338852.816811308]
[774,1.0079252921008461,0.89064135452600346,0.90480041088970142,2.3613516856559502,5.8415385928125509,1.0815558320170542,1,3.2765969589796114E-2,2.7385736632393728E-2,1.1630374822860123E-2,4.5544344344959797E-2,null,null,null,4.1971068659863643E-2,0.83942137319727272,36921340.146143936]
[775,0.99518003861725091,0.86728769906938763,0.89987744801421876,2.8713236277560936,2.3324484162212342,1.0976271482582394,1,1.2627972124732881E-2,3.0956875734577304E-2,-1.0113612556486257E-2,1.8841381348701332E-2,null,null,null,-5.1158446298754816E-2,-1.0231689259750962,-45003342.956354976]
[776,1.0119634225735501,0.95777665971904924,0.91493277602089729,1.6883491132231814,3.9546170028816694,1.0341995171395519,1,2.2584409814221728E-2,2.8392391899075282E-2,6.0805793554290864E-3,1.2498034679807445E-2,null,null,null,-6.8516359121854071E-3,-0.13703271824370811,-6027284.7022655411]
[777,1.0002647680683552,0.87655272700186515,0.91128369805736986,0.93464667765604759,3.1716032416550766,1.0714203477099096,1,1.4437349135251533E-2,5.0426372560716616E-2,1.5900661903474902E-2,3.4910565932037188E-2,null,null,null,5.6284695518419907E-2,1.1256939103683981,49512830.018669255]
[778,0.98675876425911713,0.89033311222937928,0.90514275005826828,1.5387043256880175,1.8305579359056923,1.1074488987051845,1,3.1565953385797034E-2,5.1609823973528118E-2,-1.2026115577633247E-2,1.8601079127893733E-2,null,null,null,1.4060599962525053E-3,2.8121199925050099E-2,1236890.5783228017]
[779,1.0122760968171458,0.91667369982551272,0.87507779182169176,3.442295984104077,8.9630669133188725,1.0819107222703781,1,3.3386180459867069E-2,8.7355595941707623E-2,4.3245005503480495E-3,2.1897831047073265E-2,null,null,null,0.25082847348635784,5.0165694697271555,220650168.88130754]
[780,0.997491621367814,0.92431209429557426,0.88464273375017977,2.609543084138084,9.1907246836887744,1.1234458734108657,1,1.9836851965008846E-2,3.1062127435103656E-2,-4.0639918340072689E-5,1.3213355708288655E-2,null,null,null,4.2275878871980373E-2,0.84551757743960732,37189477.267282873]
[781,1.0059151042264101,0.89176957452914363,0.91318508277485388,1.4807482635512659,7.6566179224062036,1.1081164535625685,1,2.6621138055385324E-2,3.5079839975162071E-2,-4.6449633853025505E-4,2.8729838506159483E-3,null,null,null,5.7798668766940918E-2,1.1559733753388182,50844650.319310322]
[782,1.0044098128417445,0.88396822938926911,0.9147748077060478,1.1739055173259283,6.5893068026733781,1.1150125472694508,1,3.1236242822505745E-2,5.080622600627005E-2,9.8530606124610058E-3,3.3426675313702539E-3,null,null,null,0.11067407793255138,2.2134815586510275,97358380.598399758]
[783,0.99126697804113328,0.9395199230920257,0.90967895485822936,1.8606995230824572,6.1795744308965945,1.0918812401115825,1,2.3502221893060088E-2,4.3382176897324223E-2,-1.174993002410544E-3,1.2255929265767386E-2,null,null,null,7.0589353848710637E-2,1.4117870769742125,62096430.407002829]
[784,1.0043595406351353,0.90475530271459181,0.90707189044786818,2.8197179678038893,1.5352345903315259,1.1222851772789668,1,4.8521654414007936E-2,2.8190021021324115E-2,5.3727508137607861E-3,3.0102248307123349E-2,null,null,null,-4.2897604383111167E-2,-0.8579520876622232,-37736400.178872854]
[785,0.99629578077424452,0.91006566011297885,0.89785967644233811,1.5342332896789592,5.7112064360173163,1.0678964426358259,1,2.0682872544081049E-2,3.645212778407108E-2,1.5591089489350302E-2,-3.3138623029321489E-3,null,null,null,3.6980337239099145E-2,0.73960674478198285,32531066.125308644]
[786,0.99368188327767026,0.89798544581447304,0.90504981446587873,3.2013743603350004,6.7552379725768219,1.1179634490710131,1,5.0641856538705336E-2,2.7223364818944551E-2,1.5503297764221768E-2,4.0579252401151331E-2,null,null,null,5.2245123362285942E-2,1.0449024672457186,45959277.002657041]
[787,0.99444048638176952,0.91299768015739546,0.88667504804360142,2.9616979800819969,6.3432679520841688,1.0642033334928096,1,4.3774308887528667E-2,5.4609235884012459E-2,1.4808914662919198E-2,1.770786143822994E-2,null,null,null,0.13067197336190459,2.6134394672380914,114950239.06018443]
[788,0.98102384787420249,0.91106366468196653,0.90497375797839807,1.6850887863696142,5.0596292688843141,1.0589962152644028,1,3.9403946422354126E-2,5.3577543783990246E-2,2.1282593685557185E-3,2.3560538338614243E-2,null,null,null,0.11926590451436303,2.3853180902872602,104916485.78448725]
[789,0.9786894091711823,0.92171418242397773,0.90930771086401163,1.9902257986532066,2.2136506561464091,1.063475479401137,1,2.8753460517504506E-2,6.0697588345433311E-2,1.1544813713593075E-2,1.3107852903041622E-2,null,null,null,6.2470303415546317E-2,1.249406068310926,54954219.539419681]
[790,1.000442052790681,0.95103572227466793,0.90521031939314711,1.3505205505035887,10.11257366400892,1.0995679321123453,1,3.7807217008866183E-2,3.9530846091808694E-2,1.3814822176340467E-2,1.7528834877192721E-2,null,null,null,0.12267741484279228,2.4535482968558453,107917541.92315239]
[791,0.99144301109267197,0.86101671806281399,0.8992504232396471,2.6446124682890053,7.9963689145105556,1.081696255791146,1,4.7827905923494778E-2,6.2135311353257644E-2,3.1003290394504522E-3,2.8472706620793809E-2,null,null,null,0.18127941146627796,3.6255882293255586,159468868.10246354]
[792,1.0062770007013022,0.87883607017081977,0.90223882159689439,1.4896270784830259,3.4168702875654811,1.0972074777097502,1,2.6735037538643161E-2,3.1724595243363907E-2,-1.6332176988493406E-3,3.2985274684335118E-2,null,null,null,-2.3032376238006813E-3,-4.6064752476013625E-2,-2026124.7202185914]
[793,0.99447775013450557,0.89545215477746876,0.88512654733472451,2.3876105425726197,2.9468976630406321,1.1212372025038568,1,2.1296983713515023E-2,3.3548276443996584E-2,-8.2424286023568757E-4,8.5141542166939851E-4,null,null,null,-3.9526645487759589E-2,-0.79053290975519164,-34771016.547529541]
[794,1.0190485536831422,0.88520653534389626,0.9139780210968198,1.5469585322143717,5.5405945540024426,1.0893708886040234,1,3.3130507507449301E-2,2.4628852357776381E-2,1.29386295651631E-3,2.2465332100230072E-2,null,null,null,1.5999250487760294E-2,0.31998500975520583,14074308.52259543]
[795,0.99488752987803997,0.87943441527989208,0.89386854394386583,1.5661312682275528,5.4709146369476116,1.085365170852238,1,2.8762377218200744E-2,3.2306397896762734E-2,1.4497609030298252E-2,2.0496084865263171E-2,null,null,null,4.0103364764367558E-2,0.80206729528735099,35278348.12760064]
[796,0.99920649246803839,0.90779253993863862,0.89608921051681012,2.0558675691464803,6.285368926790535,1.093741469468499,1,3.8062518093811559E-2,2.3873683139168305E-2,2.6668758399937854E-3,3.4597307513836925E-2,null,null,null,3.1184870658367159E-2,0.62369741316734306,27432878.260069974]
[797,1.0181658819454296,0.88216433934439364,0.91125550808867273,3.227561790912731,7.3105723090588004,1.1133513800753125,1,2.0662017414598222E-2,2.0906112072570541E-2,-9.2760141954326934E-3,9.1605328038055073E-3,null,null,null,-1.9108814258402763E-2,-0.38217628516805519,-16809746.655287236]
[798,1.0014473583787429,0.88372648794813202,0.8857801893897278,2.2889453631882346,4.5441957194631675,1.153398862919266,1,1.465470360861062E-2,1.9598561122244496E-2,-4.8317795444670188E-3,2.3537937300818719E-2,null,null,null,-5.2427581220860227E-2,-1.0485516244172044,-46119782.533582464]
[799,0.99618201336951695,0.88559925304305831,0.9046809978546938,2.2595828896391312,4.0094069602717992,1.1068869632350211,1,2.4346731694397338E-2,4.1589894756969746E-2,1.2407121537930353E-2,-2.6673497428374656E-2,null,null,null,-2.5470815417789174E-3,-5.0941630835578344E-2,-2240630.6769575886]
[800,1.0028061395617101,0.86061222984683883,0.89569842109133002,2.2572789287454511,7.3682619242178671,1.1055141495842822,1,1.3082934711892815E-2,2.3950818387241946E-2,1.4697192690487091E-3,3.3746823280922773E-2,null,null,null,1.672788450201244E-2,0.33455769004024877,14715277.293256741]
[801,1.0080856091658963,0.88901098425237546,0.90327817819681955,1.5760409392155039,2.0816446248178289,1.0952704640073421,1,4.3003799170930487E-2,3.6935143407619379E-2,-1.0981982955372126E-3,2.1195235757291809E-2,null,null,null,-2.1519242270724527E-2,-0.43038484541449046,-18930165.205073442]
[802,0.99319689773753705,0.89844522610896949,0.9064950858790144,1.8035706044117132,4.8371168319644822,1.076095988004881,1,3.4884933487333875E-2,5.4002349959059198E-2,4.1454799491799574E-3,4.0937262418598908E-2,null,null,null,0.12213466364569311,2.442693272913862,107440091.56978582]
[803,0.98864018199937453,0.95457476351172132,0.89059124561130842,2.1991689447313494,4.4096271315836537,1.0893535897976547,1,3.3917402272407367E-2,3.4224820750000925E-2,-4.4793310881309821E-3,2.9113653588357429E-2,null,null,null,3.0404769578877167E-2,0.60809539157754322,26746634.658849314]
[804,1.0153573159890219,0.91336383771873519,0.90840784165667954,1.1215026049939241,3.0701519042149763,1.0943562744499467,1,4.1379963591230626E-2,3.0277439292131798E-2,-6.0417438172702684E-3,9.704214132248189E-3,null,null,null,-2.2290853317462042E-2,-0.44581706634924073,-19608940.247662753]
[805,1.0152628055020911,0.9144073820852574,0.90467933750694118,1.2430583574185712,6.5679782337938706,1.1305578144148001,1,1.6483500689756538E-2,5.2479919873814909E-2,4.5054846972560018E-3,3.732247914165359E-2,null,null,null,0.12429999706904007,2.4859999413808014,109344903.96570316]
[806,1.006375816614089,0.90302215446382783,0.91076873021804816,2.5011239993489136,7.4689316655459468,1.1137084413905702,1,2.8139005846282643E-2,4.2356886596939244E-2,6.7387731925107755E-3,3.0723620865963391E-2,null,null,null,9.034657002760399E-2,1.8069314005520796,79476566.824148551]
[807,0.97491198168043891,0.87958743925960414,0.88527015473978476,1.9276451904837004,7.2660175882352034,1.051360668932432,1,4.0628852861597002E-2,2.9098059178496012E-2,3.9162407855459058E-3,9.1041087864220469E-3,null,null,null,5.243436406659048E-2,1.0486872813318093,46125749.304559737]
[808,0.98978106806417199,0.87555337093442964,0.88440648841555591,1.4412276406528028,8.827275481383122,1.0508855024705126,1,2.119926403785815E-2,5.6897244498498409E-2,1.2151241163383685E-2,3.1741183686828336E-2,null,null,null,0.17324162156399711,3.4648324312799419,152398140.94489783]
[809,0.98254029148239663,0.91344060844927988,0.88524012272495778,3.1582746663724528,7.6946545923179137,1.0817730669889012,1,2.0315212871820889E-2,3.8170654667897486E-2,-4.8886398658825056E-3,-6.8967002722751559E-3,null,null,null,3.9721352767883064E-2,0.79442705535766112,34942297.716866173]
[810,1.004300022034869,0.8970656021760155,0.90180719070729032,2.1549608473941997,7.3848352624395739,1.0665483987639401,1,3.0058785642016285E-2,4.684180866613509E-2,-1.7080937221885042E-4,1.9795571767070124E-2,null,null,null,0.10825864946827604,2.1651729893655203,95233563.223581046]
[811,1.0069621090689287,0.90169855016220568,0.88061919721309789,2.4235724378325796,4.87505193836276,1.0687166884959856,1,2.8827121011610175E-2,4.3770810840759913E-2,9.3516809251658513E-3,1.3613691807876898E-2,null,null,null,6.0074446081507936E-2,1.2014889216301585,52846618.603914872]
[812,0.98582510383902466,0.8749310475947939,0.89583946508303691,1.9362908226124409,5.6146888848071566,1.1121123134833912,1,1.5387031838152914E-2,2.6559974154348399E-2,3.5574928339308005E-3,4.7426181557505595E-2,null,null,null,1.9495145443515469E-2,0.38990290887030932,17149596.593591258]
[813,1.0117494109546978,0.89281088138606757,0.88525319339723074,0.34902235336571685,3.5551089942156864,1.0874113213792227,1,3.8208956494720753E-2,4.1535285437249714E-2,1.6027988098841216E-2,1.4286628509446857E-2,null,null,null,5.0667450616372442E-2,1.0133490123274487,44571421.178369276]
[814,0.99835948173008393,0.91453075325035327,0.9197877773753208,2.14924236584555,4.8479743373700854,1.10211416327975,1,2.8561525001022641E-2,4.5898265493545767E-2,5.4432174728376902E-3,6.4261106484795778E-3,null,null,null,5.6163193391435641E-2,1.1232638678287126,49405946.360423118]
[815,1.0079612896355208,0.84031710484484612,0.9086467967052555,2.8810868478895713,5.3230513004852753,1.1416816363745834,1,2.8139192313020131E-2,3.7064844231522412E-2,8.9148614504067601E-3,3.6045130709459805E-2,null,null,null,4.2984371450178901E-2,0.85968742900357786,37812727.908877827]
[816,0.96828043140241193,0.94436409341886629,0.90003878832957729,2.6826436351657206,6.1301760823378277,1.0728196644788908,1,2.6291244211868101E-2,5.6593512696748227E-2,8.9769900689994631E-3,6.1390028200029104E-3,null,null,null,0.11112221691052315,2.2224443382104626,97752601.955318972]
[817,0.97938826106420407,0.91290138324100556,0.89946486621694632,2.0645170599899849,1.3347831017295264,1.0696234134387026,1,4.0655064605418637E-2,5.9472720597744722E-2,-5.9269859298208922E-3,9.7410188967286589E-3,null,null,null,3.2120363738647274E-2,0.64240727477294546,28255817.949819088]
[818,0.98837719423237413,0.86111683061371336,0.88799073767024517,2.2898293107999557,7.789093766555383,1.0819612087396218,1,2.9654861431897602E-2,2.1015619325015059E-2,-3.4170851762980927E-3,5.1130000572363846E-2,null,null,null,4.0250624707799963E-2,0.80501249415599907,35407890.563258663]
[819,0.99664407985789283,0.88113497440327349,0.90645940439393102,2.0764482226110181,6.6400165554706811,1.0993122696889919,1,2.8982707194491357E-2,7.3021962683284009E-2,3.8004213505361444E-3,3.4146149550577556E-2,null,null,null,0.1960914300019734,3.9218286000394671,172498785.90225437]
[820,1.0023029678962498,0.88038170536821114,0.898257215902316,1.1284431656049609,4.6641660980465574,1.059538679869898,1,2.912705394169933E-2,3.1820436625284304E-2,4.9589938011620717E-3,-2.3188100623874851E-3,null,null,null,1.4841170218155536E-2,0.29682340436311067,13055562.111892208]
[821,1.0012257565902245,0.87800122493061949,0.91312028107491361,2.1305362029217068,6.4533974366552211,1.1219541772610662,1,8.713350931109181E-3,3.8195839156524615E-2,2.8686576671134532E-3,2.1085549851916074E-2,null,null,null,4.2166650917101096E-2,0.84333301834202179,37093391.020152777]
[822,0.99004768895716988,0.84570001852436694,0.89796773334810087,2.134874792101074,6.7358798042560837,1.0803059929051313,1,4.0917204694954468E-2,7.139482555305042E-2,7.0593781976227938E-3,2.1125292549565942E-2,null,null,null,0.1950441049386544,3.9008820987730872,171577469.23958474]
[823,1.0030047172701446,0.91146371761458289,0.91213169510393732,1.7282062888318841,1.2373664409584038,1.0889475035945786,1,3.4063894708241435E-2,1.4601232352292517E-2,-6.0360058972434589E-4,1.4466500432249677E-2,null,null,null,-0.14363979279634359,-2.8727958559268711,-126357841.6678959]
[824,1.0078236628059873,0.93985671616335964,0.90127488564216185,1.5630484788617589,3.2751363388603671,1.044427316604122,1,3.5078926740414462E-2,3.6674907118403814E-2,-1.0161271269620034E-2,2.6627984253760471E-2,null,null,null,2.2428440134912318E-2,0.44856880269824634,19729973.37474072]
[825,1.0107572009809909,0.88596844728248281,0.90717959140380822,1.9689940242719994,3.5219742459847962,1.1025554499341965,1,3.2642985485837779E-2,2.9491748443917012E-2,1.0466517150794268E-2,2.1564347566892586E-2,null,null,null,-1.0113572670460366E-2,-0.20227145340920727,-8896763.1414135583]
[826,0.98799713358290109,0.86158222961526454,0.89251134844914726,1.2673664640938036,5.7713005738934759,1.0862871941381553,1,3.1495844682885077E-2,3.9653026962490255E-2,1.9242751151415882E-2,-2.1348757563301492E-3,null,null,null,6.0970374574752427E-2,1.2194074914950483,53634753.900487281]
[827,1.0063040591092347,0.91645868576808409,0.89562254616377635,2.4159916914477422,3.7707199843972821,1.0743410855366422,1,3.118410917699109E-2,5.1857582306948646E-2,3.0111599133677905E-3,2.7991118021096911E-3,null,null,null,6.1004619878444959E-2,1.2200923975688991,53664878.997284003]
[828,1.0137695690962945,0.90905919214357678,0.9081655957957806,3.7314089540820161,3.4669311677162584,1.0523391546278906,1,3.4703845878428854E-2,4.9218823645343301E-2,1.3410554896944996E-2,2.7749960780772701E-2,null,null,null,7.5338190789607962E-2,1.5067638157921588,66273913.363521263]
[829,0.99915188322747128,0.92263099042679053,0.87560947998712646,3.2273792273261512,4.9557829566396512,1.0887612960564039,1,4.0663138933599109E-2,4.6601103238404246E-2,9.9654448204871196E-3,2.6993485916723722E-2,null,null,null,8.4574913707384167E-2,1.6914982741476832,74399324.499621809]
[830,1.0042004452268987,0.88136694248928571,0.90954283740362019,1.971483106302004,6.7019676959392989,1.1241263304545634,1,3.3587204097766145E-2,3.843785907494765E-2,6.2623280733740084E-3,-5.740687318055767E-3,null,null,null,4.961933212029717E-2,0.99238664240594321,43649406.544415839]
[831,1.0148275253506358,0.88239317901904868,0.89615854277843821,2.4486051882185689,1.9005117192344843,1.0953824000792143,1,3.433906890994104E-2,6.9710926295079495E-2,8.324167605356949E-3,1.8291076244328762E-2,null,null,null,9.014010523675077E-2,1.8028021047350151,79294942.743211508]
[832,1.0002642813877463,0.94807824942337116,0.90986741233074797,2.3269580092549287,9.3937166845081777,1.1255116201077038,1,2.875977542005061E-2,4.4257277011601787E-2,-6.0689209167794781E-3,7.6621627712654961E-3,null,null,null,9.5231474785212794E-2,1.9046294957042555,83773746.664834067]
[833,1.0030923425790057,0.90215736236971678,0.90362014000334956,1.7574565265097497,7.9011783449333759,1.0983636345444368,1,3.0400124535582759E-2,4.2150734386405327E-2,5.0099798137810099E-3,1.1981792800345798E-2,null,null,null,9.3378241929859981E-2,1.8675648385971992,82143484.61034593]
[834,1.0101419025118721,0.90230489974093475,0.87898617028569248,2.193413539413863,6.2535740830089148,1.0905479640942688,1,1.1024843347523393E-2,4.5886750060199322E-2,9.7544073570067572E-3,2.9595524521144112E-2,null,null,null,8.1117784031699849E-2,1.6223556806339967,71358137.683062851]
[{"$f":"A846+1","v":835},1.0014305611543495,0.92244809268430039,0.88892142463155854,1.7033565666898196,5.3865557209340738,1.0459997111436972,1,2.3438965113669205E-2,5.2835924450730973E-2,5.6790848921292143E-3,1.2768720560066376E-2,null,null,null,0.10293393933819224,2.0586787867638447,90549492.977820456]
[836,0.99140496633916242,0.90246885266417687,0.89204152459603414,2.654478837116601,4.8538779072866021,1.0913574312943763,1,8.3912477079306075E-3,4.3714501580466407E-2,6.5876289891925888E-3,4.1823321168956235E-2,null,null,null,5.7216871601648005E-2,1.14433743203296,50332851.794237651]
[837,1.0049848444685143,0.88899472740006802,0.90164706533760342,2.1669333925560883,5.0020227410247236,1.1041551958637006,1,1.4070836615658845E-2,2.5272451829533814E-2,6.7520627505598813E-3,7.571905284882146E-3,null,null,null,-2.5394119320195814E-2,-0.50788238640391614,-22338838.325298946]
[838,0.99986544451735082,0.91485320928536651,0.93143928977399248,2.9524435977908654,2.4388432603451986,1.1044349783071494,1,2.6936046721074414E-2,3.9103830843833384E-2,7.0981467025053478E-3,1.7926103267340638E-2,null,null,null,-5.739124690223224E-3,-0.11478249380446445,-5048624.721616826]
[839,1.0058061909403198,0.8895771236708726,0.89582236860743103,1.356413500047182,3.7252453972076935,1.0949328545088812,1,9.7075334970914418E-3,4.9906024032673295E-2,3.9141307298408657E-3,2.0509717633503639E-2,null,null,null,4.7385998384779977E-2,0.94771996769559941,41684775.260491855]
[840,0.99928045091364082,0.85533990549920502,0.90907491359579784,1.7348252815013232,3.9048064328853207,1.1043854422525123,1,3.0772661335979279E-2,1.5625456724037139E-2,9.0442544913065144E-4,-1.2780647935933007E-2,null,null,null,-7.9877889091064219E-2,-1.5975577818212843,-70267420.093294457]
[841,0.99683710522277469,0.90506961691720655,0.90775618291899329,2.9218721783376762,5.1982099724725206,1.0731482180207035,1,3.8826673685658175E-2,4.0260356918803288E-2,8.2742394771819008E-3,4.142742311767008E-2,null,null,null,7.8091724808500698E-2,1.5618344961700137,68696157.289197996]
[842,1.0042876213986989,0.88413188675396026,0.90095323135668126,3.672246560734362,7.0817493286228252,1.1170369238313564,1,3.6496836620351567E-2,5.10695802060704E-2,5.4913635522874527E-3,4.3386694200226505E-2,null,null,null,0.12301086694416229,2.4602173388832451,108210874.89870518]
[843,1.0026837068193013,0.92347527399411233,0.89885943826712411,1.0514812531991633,7.6099135164011278,1.1070070789435735,1,1.8938436610180992E-2,4.7046592402866148E-2,-1.9827159647157833E-3,3.5833756572848999E-2,null,null,null,0.12565658588046399,2.5131317176092796,110538275.46050461]
[844,1.0155669093399327,0.87880965391519728,0.91609332623367601,1.6391149164166228,7.1070583563090075,1.0776152473543603,1,5.2290764652943439E-3,4.8463091266790034E-2,-3.1009366462437533E-3,1.6366378644886319E-2,null,null,null,9.1131115119465367E-2,1.8226223023893071,80166719.758574605]
[845,1.0140760677652187,0.93821838480265651,0.89931349037501651,1.4785975441253525,3.5464851466492542,1.0947761200156609,1,2.7101845292698708E-2,5.8483546197862765E-2,2.6302743214331051E-3,2.5335141958645151E-2,null,null,null,9.0282893798719552E-2,1.8056578759743906,79420551.769470811]
[846,0.9950789252552954,0.85645753494602561,0.89352262382953684,2.0509634703515514,6.3059053564835077,1.0917836098610991,1,3.5738239730607378E-2,7.2138997846624503E-2,-1.0605951656991838E-2,3.0469849345131399E-2,null,null,null,0.19036880230139949,3.8073760460279895,167464673.34307894]
[847,0.99973473251111011,0.89123122726628057,0.89687655524557852,2.6351307300900269,2.80037177345165,1.1365739335251819,1,3.7264206076037601E-2,4.664269662208724E-2,2.0851048448386617E-3,3.2046220350234383E-2,null,null,null,3.8221096336276315E-2,0.76442192672552611,33622543.901048675]
[848,0.98798541301327625,0.84555521452552473,0.88134589383238748,1.270058187864072,4.2018112791974005,1.1059644375461155,1,3.4671889518613316E-2,2.4009930026572406E-2,5.5023604146585692E-3,4.9530341463943348E-2,null,null,null,1.1039586062799683E-2,0.22079172125599361,9711363.6872209422]
[849,1.0105180748380871,0.88979167912550183,0.90430923230437665,2.6139517543352886,6.2962183800942713,1.1237149789153407,1,2.0312972207501157E-2,4.8535748645260647E-2,1.4859996664366316E-3,1.1709074000434336E-2,null,null,null,7.4016796787726977E-2,1.4803359357545391,65111502.232036814]
[850,0.99662324250323719,0.87843946696318509,0.90193429360801736,2.9952263127783318,4.6300229948352758,1.1018721218893224,1,2.7349630994163713E-2,6.958756601215263E-2,2.4004435244670366E-3,-8.4070125158947143E-3,null,null,null,0.11705603419204194,2.3411206838408383,102972494.92472367]
[851,0.99639562387536829,0.94339683516641226,0.90713240431835496,1.5878432431150855,5.2502394335411866,1.1402219184290001,1,1.4394865389918734E-2,5.5406839108990719E-2,1.35306190261699E-2,1.9792687846829304E-2,null,null,null,9.4282778733089392E-2,1.8856555746617873,82939192.51231499]
[852,1.0029924505603394,0.90258971203426652,0.91370191864921224,0.82471874154124292,5.6738335708739918,1.1308211417925542,1,4.0001675975058541E-2,6.6628392947153336E-2,1.9479021443112063E-3,1.860332908878333E-2,null,null,null,0.1733481674940196,3.4669633498803916,152491867.85367465]
[853,1.0152676742225417,0.86996264278833801,0.88973888972128534,2.239810608429003,4.2990316519690577,1.1290989694235938,1,4.1263684431374216E-2,6.1772212218828393E-2,5.6922690568276873E-3,2.9460841407879145E-2,null,null,null,0.12374732566728495,2.4749465133456985,108858726.95223194]
[854,0.99538954983682049,0.87016755971311299,0.89712641144175731,2.5607658302924037,4.7260933464786774,1.1340685285752194,1,1.6606717770911737E-2,2.0127571448765577E-2,6.5051811229020779E-3,7.6801153476979914E-3,null,null,null,-5.3323601219162728E-2,-1.0664720243832544,-46907998.325826734]
[855,1.0026511138752934,0.89762948009602173,0.90815606066986165,2.3138478558923539,7.1754030447918176,1.095545633473705,1,2.3723123168242079E-2,6.3654339799427001E-2,1.6400482020614712E-2,3.6696309089674813E-3,null,null,null,0.14352391772828829,2.8704783545657655,126255908.0517472]
[856,1.004090735816314,0.88242422304567913,0.90207612922004876,1.6477738363982322,3.4816276060840909,1.0624394906812868,1,2.4240275148436997E-2,3.7083508702644652E-2,-3.5685557654619232E-3,1.0368883493882215E-2,null,null,null,4.9766923274906019E-3,9.9533846549812025E-2,4377924.0341740306]
[857,1.0018957993205848,0.97452699859799996,0.89879127859653274,3.0994125213893362,6.1115956556556146,1.1183405260759789,1,4.375406635242525E-2,5.7028075475512245E-2,-9.3135243456796395E-4,6.3486148231084224E-3,null,null,null,0.11477521498707169,2.2955042997414332,100966091.36228365]
[858,0.99888548965264989,0.92847418184674135,0.92073086212356903,1.7427551974448192,6.9859942970898805,1.0806228847050392,1,2.5724867874391752E-2,6.2124819371742454E-2,-5.1170423835369848E-3,3.2042316526379511E-2,null,null,null,0.16424232204893063,3.2848464409786122,144481587.73140913]
[859,1.0009072554097695,0.91534265741811749,0.90923339886144239,1.8918725632466891,5.5293350575508819,1.0952840620393753,1,1.8595527515665851E-2,4.7323530154943172E-2,9.4934967581327395E-3,-1.4218273480282092E-2,null,null,null,5.1755416331909186E-2,1.0351083266381835,45528488.833143786]
[860,0.97977311434763847,0.92885990902419302,0.89812924331861266,1.4585138285037902,2.7987771539124044,1.0795598624581673,1,3.1097014589121362E-2,3.4056741325161968E-2,-2.2832710272867388E-3,1.7453443272919721E-2,null,null,null,-1.6246857291876596E-2,-0.32493714583753192,-14292124.635674786]
[861,1.0108087873565355,0.90721805291988789,0.89078312842162966,1.40992291583741,2.6083577012502834,1.0784788451655936,1,2.1976855172574632E-2,5.9545001105472728E-2,1.0663646750541677E-3,2.4889769264602596E-2,null,null,null,6.3226415159079272E-2,1.2645283031815853,55619360.069857754]
[862,1.0116703583272015,0.8909872900667386,0.89867799870580634,2.7183309452424318,4.4989040259447943,1.0809380724853639,1,3.0463046473068866E-2,2.0475133752797584E-2,-4.5042357721134232E-3,1.6136755688205356E-2,null,null,null,-3.0500022815033969E-2,-0.61000045630067934,-26830427.54867702]
[863,0.98807433318515325,0.86451554455259372,0.92635770732542977,3.2546805220775523,5.5384380676144014,1.1244603317172395,1,3.8479477838359977E-2,5.4587263107234801E-2,-1.7308660289626288E-2,-9.7044363991347082E-4,null,null,null,8.3252379283392006E-2,1.6650475856678397,73235910.155352488]
[864,0.99643807605568302,0.94212726632475785,0.90355731323369848,3.262749485481415,6.1970090801310613,1.0510970668814592,1,3.4966528683042807E-2,1.7468886513953001E-2,5.906928161817173E-3,4.0912556407363181E-2,null,null,null,7.8051136897357197E-3,0.15610227379471436,6866045.2692650743]
[865,0.99909325819845518,0.89840629743401634,0.89691789391369259,3.5019384283771355,5.9862527403051891,1.0673368613186642,1,1.377556301274336E-2,3.9556150466599348E-2,1.3068976605320456E-2,1.6537347470255995E-2,null,null,null,4.3870377272136073E-2,0.87740754544272126,38592134.3754858]
[866,1.0265866879479695,0.89706424015222808,0.88684663400308528,3.1550856229969408,3.4911612363980904,1.1102344760795302,1,5.2529571270368919E-2,4.1745051085381117E-2,-1.3426913149939622E-2,4.5318272552452316E-3,null,null,null,3.0207777342398056E-2,0.60415554684796102,26573343.446558848]
[867,1.013189955705655,0.87684832452322348,0.8782583212165006,1.4417103131432301,2.1868410286504285,1.0866741544579674,1,1.0921258639640009E-2,3.7542685431062199E-2,-2.631247860877926E-3,1.4685819962721964E-2,null,null,null,-4.8306491842104039E-2,-0.96612983684208054,-42494519.999554507]
[868,0.9976814434991913,0.90881674363262466,0.89413173264969648,2.0234038931438629,4.595169555042701,1.1108601620071432,1,3.3509779817216333E-2,4.3548706773141398E-2,1.6467731552300057E-3,5.8202347147080467E-3,null,null,null,4.6156929622332803E-2,0.92313859244665586,40603581.302599929]
[869,0.98354420000557607,0.88728675728326867,0.89620302406467478,1.7271866855042537,3.6529789970768007,1.0656334697792715,1,2.8623210751107356E-2,4.2379207348408304E-2,-5.0936618635950446E-3,2.5089947558896267E-2,null,null,null,4.1550901686555758E-2,0.83101803373111494,36551725.355884597]
[870,0.97635621659520977,0.90636256224386635,0.90705753608087247,2.08574572312282,2.1940704779088005,1.0801272598581435,1,2.9361465128453709E-2,6.711868854729397E-2,-3.0288472831655018E-3,2.1384058322036961E-2,null,null,null,8.4869961740840993E-2,1.6973992348168196,74658873.973832086]
[871,1.0054765044450966,0.9408424874743786,0.89912784117818578,0.62843344046410765,6.4103417240237306,1.0661421381533527,1,2.8862787154016738E-2,1.9917152213560191E-2,1.9555522326880586E-3,2.5468854187749277E-2,null,null,null,3.3499035648449971E-2,0.6699807129689993,29468615.625862904]
[872,1.0004363278939714,0.92032546643985758,0.89900056102356485,2.4132949146734699,4.9752353503735938,1.0510487821373167,1,2.2894686643959935E-2,3.2427773221877586E-2,1.639182970969137E-3,-1.7640501304923284E-3,null,null,null,6.7395726569279982E-3,0.13479145313855995,5928704.2825298924]
[873,0.99943043343697779,0.93315675206678717,0.89925516210710033,0.65152938014737893,2.7981284024579574,1.0683474980180874,1,4.5191419414577633E-2,3.1233169956738395E-2,1.1197225915737283E-2,-3.1080268847369363E-3,null,null,null,-2.6125101873446861E-2,-0.5225020374689372,-22981873.071642857]
[874,0.99757743906862573,0.92285384219105882,0.89527226920805958,1.7506200504060936,6.7408330786681354,1.1351880751526604,1,4.2426922587328705E-2,3.9446061500526243E-2,6.6508766715736014E-3,-1.1951424676178778E-2,null,null,null,5.8217446233146133E-2,1.1643489246629224,51213042.780331686]
[875,1.0089876362561772,0.88436100321314359,0.90397739637360719,0.98211055846170314,7.1337316868995178,1.1079921081259094,1,2.0820829637568213E-2,3.2969895640317742E-2,9.6645403566278203E-3,2.3491740280937992E-2,null,null,null,6.7037843192463253E-2,1.3407568638492646,58972218.011206508]
[876,0.99052453003011076,0.86239709358095284,0.90605324238388096,2.4098182282146805,5.5397786912520219,1.1351251171127674,1,3.1708347488247884E-2,2.7865442164547401E-2,1.5950136859255067E-2,2.2298200639554212E-2,null,null,null,1.277698805928161E-2,0.25553976118563215,11239731.015738409]
[877,1.003785126392905,0.8978525703614304,0.90152107327578823,2.3009628008568148,2.0976860553156658,1.1350209652119958,1,2.8659377581485811E-2,4.2570526529980356E-2,-9.1962320839424731E-3,1.8986120533385175E-2,null,null,null,-1.5619689637370735E-2,-0.31239379274741469,-13740414.349517262]
[878,0.97940524025042708,0.93356407464070812,0.89299396835833955,1.6261649464000401,4.7740210390892317,1.1248912713299515,1,3.2173614433759448E-2,1.5571093683426733E-2,3.6909377247852679E-3,3.6804829573085784E-2,null,null,null,-2.4878459163076627E-2,-0.49756918326153249,-21885219.566741634]
[879,1.005637533463237,0.94957963486826746,0.90785415263411406,2.8421014228378381,-1.5241212481083268,1.102491364094129,1,4.2936574742387622E-2,3.2176455036172752E-2,5.7039766746216046E-3,9.7218381858126136E-3,null,null,null,-0.15241918107648961,-3.0483836215297915,-134080942.15869464]
[880,1.0020052030683266,0.88867775136860816,0.91629072006228263,2.3466394665174213,4.2288459868434316,1.0937622078102514,1,3.5532443371081017E-2,2.4647135307837686E-2,1.2430017607877129E-4,1.6776152230692842E-2,null,null,null,-1.5489197717491167E-2,-0.30978395434982331,-13625622.50089312]
[881,0.99304797477434725,0.91266789359636236,0.88646277919508543,1.895602123687528,5.4227791949188129,1.1103532934152889,1,1.2775954537483574E-2,5.6613744044969473E-2,-4.4709624500019213E-4,8.6491885438086443E-3,null,null,null,9.0152677135956913E-2,1.8030535427191381,79306002.060538769]
[882,0.99531209292185441,0.8894763891547004,0.90108560582256481,1.7418141367373745,3.9792271195271924,1.0809858672415755,1,3.5291779183376643E-2,5.3074485396588628E-2,7.6914000924239523E-3,-3.7149771031779535E-3,null,null,null,6.9428114180448836E-2,1.3885622836089766,61074904.71914041]
[883,0.99328560034575919,0.87456037206822868,0.88844134898043237,2.2869807227800485,4.8142837393173492,1.0701148561785949,1,1.5423999138861668E-2,6.4405219241154152E-2,-5.0111292066869805E-3,3.4510195553819067E-2,null,null,null,0.13165632797450114,2.6331265594900222,115816161.53098533]
[884,0.99911592224970047,0.85581518178132832,0.8921776312127242,2.5939723566401427,5.5836253472064667,1.0682342561745484,1,1.020277611266715E-2,2.9425711803815403E-2,1.3504213642145761E-4,2.1513940209469833E-2,null,null,null,6.3081033186246725E-3,0.12616206637249341,5549146.9657689091]
[885,1.0081221991653642,0.93912769959109133,0.89877251163146765,3.6606731015346092,5.2753741329055117,1.1188690043472362,1,2.8428502058874473E-2,4.4871034893149947E-2,-5.2413779924495758E-4,2.2835455208179523E-2,null,null,null,5.9660394992378435E-2,1.1932078998475684,52482383.868232511]
[886,0.97931209169968336,0.90631858895548389,0.90681633116344817,1.2101634583368299,8.5379464256794702,1.0867662575579133,1,3.5067745286976551E-2,2.273311415069278E-2,-1.8596347877037275E-3,1.3214414124570646E-3,null,null,null,3.741606799449939E-2,0.7483213598899876,32914372.148861326]
[887,0.99745158748433682,0.88477069160187893,0.90111647105417292,2.910930312331498,2.5514432194508121,1.0671975393427156,1,2.0871873940023569E-2,6.4394606187161113E-2,2.4140299700237009E-3,1.0958535671463833E-2,null,null,null,7.966328562714424E-2,1.5932657125428846,70078636.539743736]
[888,1.0005619981080527,0.94910867313471448,0.89905475730707352,2.6105887463495461,3.8975612398797121,1.1005644314267358,1,2.8869714831674127E-2,6.1461388000180556E-2,3.9119695964305781E-3,2.6371248323771045E-2,null,null,null,0.10734129998399244,2.1468259996798484,94426584.191986501]
[889,1.0119732886180357,0.88563649363934094,0.90336362355341582,2.3620310258287502,3.5563767541301181,1.1224974782089563,1,-5.3017815564278606E-4,4.4553355487794835E-2,5.7442213583397952E-3,3.4829812984653333E-2,null,null,null,1.9125361156415874E-2,0.38250722312831736,16824302.72139211]
[890,1.0071135175869397,0.87772540208660998,0.8850164946491933,1.2061791305136995,5.8318716401469208,1.098695606523459,1,3.245245959644677E-2,5.178651659859642E-2,9.019102248698431E-3,6.8458080702240957E-3,null,null,null,0.10851160090838066,2.1702320181676127,95456080.935394526]
[891,0.98916282040638304,0.9575765734983096,0.89913386380276061,1.8218975734651461,7.335325307253683,1.1091217403007647,1,2.2091903777943126E-2,5.7072723576248832E-2,-8.2706440354425766E-3,2.8721867637841028E-2,null,null,null,0.13956137666267801,2.7912275332535597,122770118.16843241]
[892,0.99254078157430337,0.93090799267220647,0.91412883093311892,2.509680519405983,5.8818361428246133,1.0898096167809901,1,2.1839283850476857E-2,3.7343515535546587E-2,4.304824290398703E-3,7.4785769335040404E-3,null,null,null,3.5711262678446064E-2,0.71422525356892108,31414679.647174992]
[893,0.99215783090354559,0.849442622064847,0.89356526733894281,2.3209508175800369,3.3008132660892198,1.0977065538133139,1,2.5224820294875033E-2,3.080468302211644E-2,2.6773630396982199E-3,4.8621666544214001E-3,null,null,null,-3.0034242894216093E-2,-0.6006848578843218,-26420687.710286718]
[894,0.98878564521361956,0.89528125286407545,0.90554773828646029,2.3045999191701458,5.3520506797973617,1.0449771166307802,1,3.8253771768779976E-2,5.161228331922775E-2,-8.3745802943915731E-3,3.6574344107836665E-2,null,null,null,0.12032638930922611,2.406527786184522,105849378.872063]
[895,1.0031844751816537,0.92684556880573821,0.89872453709744482,1.7459492188490606,7.7337929345215777,1.1342826790296905,1,2.939094603948348E-2,6.0046400558892543E-2,9.7418092672508921E-3,2.7323822744014167E-3,null,null,null,0.14158526622361664,2.8317053244723325,124550504.45078373]
[896,1.004066991118693,0.90347298551728816,0.89408139492269001,3.9431507777434076,5.9365322571602075,1.095461778853138,1,2.225034732064041E-2,6.4550465770259177E-2,-1.3293736987873561E-3,1.2667273821902032E-2,null,null,null,0.12425444843389849,2.4850889686779691,109304835.49222961]
[897,0.98954236858715838,0.92065114278290472,0.90910371502083298,1.9305246563248137,4.6448638317541606,1.0729955224177636,1,1.615155543798058E-2,6.4812731943779539E-3,1.0132899913898917E-2,1.026810535872417E-2,null,null,null,-8.5976836307671528E-2,-1.7195367261534302,-75632575.47074315]
[898,0.98495355180316679,0.86937362748633118,0.90136730641873286,1.6926698068116308,5.3890184327709871,1.1223233844106288,1,3.8202445204346812E-2,6.779831822778988E-2,1.7341403849712245E-3,1.7736714240264202E-2,null,null,null,0.1567248243849389,3.1344964876987778,137868554.10699961]
[{"$f":"A910+1","v":899},1.0015935856998268,0.87261672091263387,0.90399841164119554,2.9916630567017366,4.1361027521098865,1.0797526292618058,1,1.9914138501251916E-2,2.467219757178855E-2,8.5844107665163372E-3,2.4579233406686631E-2,null,null,null,-2.1869467770199387E-2,-0.43738935540398766,-19238253.49557557]
[900,1.0087336114212082,0.90527116060087698,0.89319782056536323,1.4468365062080668,3.7896405852123665,1.1098043993599562,1,2.5874197099852239E-2,4.9796700218422918E-2,-1.2456967359728123E-3,1.121539159226104E-2,null,null,null,5.131848889158136E-2,1.026369777831627,45144130.103222899]
[901,1.0165776227802181,0.90620319306905794,0.91091493426111891,2.0519448727693548,5.0809834751517213,1.076369395869937,1,3.4081808835329394E-2,2.5596750825787929E-2,4.0686819134993666E-3,1.9150740717625282E-2,null,null,null,8.2052586508739242E-3,0.16410517301747846,7218046.9859160911]
[902,1.0015915997546003,0.93225528841262839,0.88728525301244343,0.7613011091528783,4.0209090861441936,1.0957491714588616,1,4.3109965848159425E-2,1.7445875335002824E-2,-3.5392661443275301E-4,1.8490535348764846E-2,null,null,null,-2.4389813714784433E-2,-0.48779627429568856,-21455365.25558576]
[903,1.0083740179160487,0.8811906706258561,0.9132288932014555,0.87630219315483981,4.4300843430492005,1.0841039678131021,1,3.0861322421081264E-2,7.1289197208208546E-2,1.4389617295978513E-2,1.1228865676325374E-2,null,null,null,0.15909446436788671,3.1818892873577336,139953092.01913482]
[904,0.99523833003090345,0.93151847377987507,0.90245579654462416,2.3950900324423063,5.8704286694079997,1.1156183308014533,1,1.8246518620254504E-2,6.6016286872277244E-3,2.184500945210565E-2,3.5897291151250309E-3,null,null,null,-7.861619168704248E-2,-1.5723238337408492,-69157523.192814976]
[905,1.0139717730053803,0.894126384227798,0.89435630353258133,1.5311312717503527,2.8258125055701018,1.0948094453271684,1,3.1348595848197033E-2,5.0327320820869589E-2,1.4705061779218386E-4,7.7807098573056798E-3,null,null,null,3.0994064358585337E-2,0.61988128717170665,27265028.72654099]
[906,1.0072833633800604,0.90921603469184786,0.88894599992312706,1.9624974334237668,4.6701867891842106,1.0954689091874317,1,2.9770981435261436E-2,2.7622998149745746E-2,-1.4001408437069153E-3,1.6740437823741516E-2,null,null,null,-5.6015598023631205E-4,-1.1203119604726239E-2,-492761.08856811933]
[907,1.0123188488638366,0.87317408593603862,0.88011963904686419,1.7823363769816873,6.7425581133021488,1.0769527939189774,1,8.1373350036947553E-3,2.7057865881116298E-2,4.2578882965298567E-3,3.2109565514190148E-2,null,null,null,2.6214510399883144E-2,0.52429020799766279,23060524.455129698]
[908,1.0052799681519999,0.94738727978756476,0.90689120660325029,1.1235182600563147,-9.959908197842271E-2,1.1195543867451392,1,3.4968168602237823E-2,4.0621460806637991E-2,-1.315273934821109E-3,1.3202367208173939E-2,null,null,null,-0.22990241617055862,-4.5980483234111711,-202241819.87462205]
[909,0.99790807693657035,0.87104392245540618,0.90776044298352132,2.3441418365344586,5.0490305239781765,1.1063065816071516,1,1.3253180272008423E-2,2.421896766384992E-2,-3.2658829145405348E-3,2.7779500627433562E-2,null,null,null,-1.7782034691952549E-2,-0.35564069383905095,-15642597.920789873]
[910,0.99194587647823251,0.94313023380528149,0.896624517840383,1.8608676323790003,4.8626904405437887,1.0789521973811038,1,3.0305430327419173E-2,3.0709128014227607E-2,1.0363094427247248E-2,3.4106973637477764E-2,null,null,null,3.3532617767897926E-2,0.67065235535795831,29498157.329101734]
[911,0.99615773921693829,0.871354941819241,0.8940439314980968,2.7662359711633533,2.9899016567830619,1.086480890053062,1,2.3709911548438725E-2,5.5930373854509094E-3,-2.1159131881675142E-3,4.2151254935932414E-2,null,null,null,-9.6621595329009741E-2,-1.9324319065801945,-84996615.538095608]
[912,1.0056280777508391,0.86921330001344921,0.90282887163192915,0.90209256732228149,3.9830432802194817,1.0892845006476701,1,1.815061857934739E-2,6.9090855562355488E-2,9.9159794057416123E-3,1.6064833612697595E-3,null,null,null,0.1196899029246193,2.3937980584923855,105289471.03424019]
[913,1.0001374574651847,0.91058268543744447,0.89822621571412031,3.1171854027268893,7.5196947158266587,1.1011233505047604,1,2.3997202572429731E-2,3.0305918835634202E-2,-4.8639768856611034E-3,2.9623678221718276E-2,null,null,null,3.8464477160410279E-2,0.76928954320820542,33836642.480851859]
[914,0.99108666776787357,0.89600690536772554,0.89382269271397796,2.1895221697899951,2.7319537786781938,1.089310145003783,1,3.8017142453412138E-3,4.3008327212562522E-2,6.2428503315777682E-3,2.4668051842579981E-2,null,null,null,-2.0286886164238914E-3,-4.0573772328477822E-2,-1784607.9418326654]
[915,1.0052404605188157,0.89925299378593559,0.88500154357505223,3.1454134028217782,5.9013860877962729,1.108523363773557,1,1.5301579541628354E-2,5.6908786881696621E-2,9.7139740605204326E-3,3.0549914883760597E-2,null,null,null,0.10899604156659348,2.1799208313318692,95882236.353724435]
[916,0.99790250486273935,0.86750578194073913,0.89924815297555327,1.1832453192829033,8.7010666646150945,1.1247418031271903,1,1.7316145844558255E-2,5.5433160294141873E-2,2.1497424660940363E-4,7.3546361071015441E-3,null,null,null,0.13775468544451885,2.7550937088903766,121180798.11691573]
[917,0.99905621384878507,0.8759998008893809,0.8960485278045045,2.931692143551718,6.4778026103759352,1.0932725361290234,1,2.8194241976382484E-2,2.1945406734636835E-2,9.0481710342382336E-4,2.3145721451404096E-2,null,null,null,1.1601012921988961E-3,2.3202025843977916E-2,1020524.2749564908]
[918,1.0030220075118972,0.91739643397292125,0.90267138061223262,2.2381181406741644,4.7056054689301856,1.1254275471310677,1,4.8768902542447187E-2,4.6062269482359114E-2,4.7283251671100699E-3,4.8835167299055973E-2,null,null,null,9.8552652246872374E-2,1.9710530449374473,86695338.291232213]
[919,1.0073690875193104,0.87524858607577849,0.89485802142766502,2.8876574944138609,4.0997806760316315,1.0546916597727503,1,6.7811985505660533E-3,3.4338558192935006E-2,9.2004621804159352E-3,1.8519246881694464E-3,null,null,null,-1.21244443005455E-2,-0.24248888601090995,-10665697.738868842]
[920,1.0128438188745401,0.88953493791594973,0.89640377715662389,2.1652008013201085,4.5059372662965425,1.1310248858339753,1,3.4502088686594164E-2,1.4933464974934745E-2,9.1863754690226255E-4,2.0741699664186139E-2,null,null,null,-4.8505629407766031E-2,-0.97011258815532042,-42669698.426800825]
[921,1.0011105029882257,0.86288206525961353,0.9010797146638696,1.7373093705265268,6.7743815258600613,1.0579260009337061,1,5.0391045627240567E-2,2.2989876391549931E-2,2.4656266602534616E-3,3.4476484502582901E-2,null,null,null,5.3708928335346358E-2,1.074178566706927,47246964.999261782]
[922,0.99200783349635246,0.90739125300077084,0.92111838684159419,2.8428692110460272,4.6725468788721152,1.0973107265566366,1,1.2891484976154314E-2,4.2288621661107202E-2,5.8565654190342745E-3,1.9434569674897349E-2,null,null,null,3.4649606236083395E-2,0.69299212472166771,30480755.878293179]
[923,0.98393750266732538,0.91602291882277287,0.90220525853843969,2.2526870445203739,7.553969365797057,1.1290457280230259,1,2.4683108775456764E-2,3.583711491161061E-2,-3.1037357829630935E-3,2.2316721911450902E-2,null,null,null,5.7909127626564659E-2,1.158182552531293,50941819.375485048]
[924,1.0068308098290721,0.93117913556458587,0.90083533324971754,0.92328260202851786,6.0998543503599603,1.1325749953175401,1,1.2992895572453237E-2,1.1059788306670898E-2,3.2910774637816111E-3,2.2483899582928558E-2,null,null,null,-3.5493799712193429E-2,-0.70987599424386838,-31223380.630910464]
[925,0.99528281030940313,0.92110421621181571,0.90197868334385389,1.0074451239375188,3.6937691351438895,1.0914868602731971,1,1.6734441142943347E-2,3.1101705839159305E-2,8.9842382196337646E-3,1.4138135819073666E-2,null,null,null,-1.2823217710676805E-2,-0.25646435421353608,-11280398.569329493]
[926,0.99154293825066742,0.91863174154955285,0.90062758680285349,2.6707501980405337,4.178599343040597,1.0627829095073165,1,1.9008128176077159E-2,4.4532588533340418E-2,1.0233406970287358E-2,-7.1753886971480593E-3,null,null,null,2.7999913218882233E-2,0.55999826437764455,24631117.4107765]
[927,1.0136526498235163,0.87390937845216199,0.91124181394382697,1.6834644902340621,7.1068315963885205,1.1095418310644969,1,2.57704911162479E-2,2.3383370462282508E-2,8.6452765953036904E-4,-7.2467043813950402E-3,null,null,null,-1.2669053062600696E-3,-2.5338106125201387E-2,-1114478.2165175993]
[928,1.020523230438801,0.90006231543322657,0.90711514501856449,1.6337535154530316,6.3489104877210005,1.0659949373573925,1,2.5860795195910558E-2,4.6706923742692114E-2,1.2719114898230187E-3,2.2440729382426337E-2,null,null,null,0.10110509810755754,2.0221019621511505,88940687.881701276]
[929,1.0031736106887399,0.86608691783384051,0.89635013513854955,1.7854119047480941,6.7008160193623834,1.1374172872165429,1,3.0138573764134667E-2,4.0261032093687359E-2,2.0957196026633075E-3,2.501779129257517E-2,null,null,null,7.5686293560356777E-2,1.5137258712071351,66580134.320361495]
[930,0.99767750963776725,0.90475594567840922,0.89815237987499408,3.5602700451019649,4.7692311598408796,1.0958425982210567,1,1.3316950705951614E-2,4.069534387167674E-2,1.8114283122267403E-2,1.0652630428611157E-2,null,null,null,2.5066462137121191E-2,0.50132924274242374,22050603.055292722]
[931,1.00773842731618,0.86368870538933074,0.91791250446600769,3.0403172079574881,3.9280236667009496,1.1323413228343369,1,3.0459730548692783E-2,7.5468716763537308E-2,-2.5832217591813603E-4,2.3698186061700439E-2,null,null,null,0.1464775142060358,2.9295502841207153,128854144.01979275]
[932,0.99419041254782892,0.93603173426043385,0.92910910945364011,3.5529555718103274,7.0556513169112582,1.1333630695047119,1,7.0121011153439355E-3,3.8124462491283949E-2,6.4307015300930429E-3,2.0837298118922983E-2,null,null,null,3.4134072535386945E-2,0.68268145070773878,30027248.361616194]
[933,0.98434148533700638,0.90972391078343828,0.90120077613423633,2.7122929923908208,2.8085529129882496,1.1002211293417621,1,1.0122018565524145E-2,1.2848013748386955E-2,5.5939766887777558E-3,3.8984376092141962E-2,null,null,null,-8.9670554801088875E-2,-1.7934110960217773,-78881886.037618965]
[934,1.0064802532331181,0.96680244452241193,0.90852791438751823,1.7497245588063566,5.4304724034719243,1.0980809111728966,1,1.934194838301271E-2,5.692273278428911E-2,5.9869522865525241E-3,9.1309267820755685E-3,null,null,null,0.10244307881414179,2.0488615762828353,90117690.096658364]
[935,1.0040419231176947,0.91828540953973026,0.92222539967787809,3.0616991286330038,4.0415448955813131,1.0942758156800865,1,3.302458963673597E-2,5.4830584335381571E-2,5.5212996451844748E-3,3.3568276536232761E-2,null,null,null,9.6392985954430049E-2,1.9278597190886004,84795511.188147813]
[936,1.0032556510339719,0.92946442497015047,0.89860116870273388,1.0875469117101138,6.0801106717408171,1.1450118996532719,1,4.5601598644064628E-2,2.4347316290407549E-2,1.3413015486834524E-2,3.087900878431659E-2,null,null,null,4.2604306257388085E-2,0.85208612514776161,37478390.073106721]
[937,0.98503372216799034,0.85549091062731819,0.89334223840664151,1.647959761490994,3.2569602133296276,1.102784844732164,1,2.8881632700147545E-2,4.1594083415295184E-2,5.9598187951424115E-4,3.7002724560226796E-2,null,null,null,3.1858245850508109E-2,0.63716491701016209,28025236.646664649]
[938,0.99822174069186775,0.88158946738523758,0.89359777391687389,1.3033811349054814,3.5791825845862881,1.0938458012655636,1,2.6076077874027957E-2,1.8635911743485053E-2,1.3400188727674448E-3,3.8858611779784093E-2,null,null,null,-3.7908227311257377E-2,-0.75816454622514751,-33347317.559124187]
[939,1.0227949780526746,0.90847369876978434,0.89370239967993459,2.7527943971037008,6.7758795438099666,1.0510468454631885,1,2.6928554947353571E-2,3.3940949737106596E-2,1.4127328807425225E-2,2.1374967000796843E-2,null,null,null,5.5080126726208219E-2,1.1016025345241642,48453188.329125926]
[940,0.99305827912741584,0.88540494691131466,0.89581275330608157,2.1423582537183563,5.4955477392586207,1.1156531976630961,1,3.5852620013878664E-2,-3.2207318626610998E-3,-1.2281899014696455E-2,1.6816572658722214E-2,null,null,null,-9.8866859570382826E-2,-1.9773371914076561,-86971741.914922476]
[941,0.99661064754546369,0.93985886678915631,0.90819742150402361,1.4532325281628737,2.8259552764605993,1.1341213653485214,1,1.6335144844712823E-2,4.9264332196080417E-2,7.5235569111235887E-3,8.5422857530159119E-3,null,null,null,8.523642907007566E-3,0.17047285814015131,7498124.9966322919]
[942,0.99425546823461064,0.90133277906348008,0.92073092420870917,1.7505329909579292,5.6433519016165601,1.0847964956172358,1,3.2712138888392313E-2,4.8506854752377628E-2,9.1185010096171909E-4,4.3342268479228424E-2,null,null,null,0.11440940396493102,2.28818807929862,100644292.71362117]
[943,0.99317703415643266,0.89876222110196125,0.90083498418675079,1.6424065137605433,9.0473160233279213,1.0502765819442312,1,2.9567273137024605E-2,4.8321450245511897E-2,-4.2534641048039687E-3,5.0775585705249163E-2,null,null,null,0.15997670471865358,3.199534094373071,140729186.05536953]
[944,0.98901886179844389,0.93500116664659239,0.9088305946433628,2.4875987289012151,6.2377306687782355,1.1348508790889875,1,2.3814347338287183E-2,6.0482374386551255E-2,-2.4447966848020752E-4,-3.0688795131677063E-4,null,null,null,0.10765998975355869,2.1531997950711732,94706930.958436728]
[945,0.99927505185931154,0.89103236901683858,0.90492006718314866,1.3767680816344856,6.3545063722213033,1.0875520557335532,1,3.145137621809263E-2,4.7427243907006131E-2,8.0806103900648539E-3,3.7728018586521958E-2,null,null,null,0.12201659174197574,2.4403318348395144,107336225.4291788]
[946,1.0117086654844547,0.91500971318109281,0.89510214145119438,2.5048018782438675,5.0551804231065516,1.0951862388022191,1,2.0593438561381062E-2,4.8219307985443251E-2,-5.1011254655242292E-3,9.0408050991798283E-3,null,null,null,5.9343477466320384E-2,1.1868695493264074,52203596.118683204]
[947,0.99502949221169046,0.89177284947376689,0.89020648822266024,2.3535814595572386,9.1682304872407947,1.1454866959750101,1,2.2465023496503381E-2,1.3689273229442148E-2,7.5974428934428521E-4,3.7416303954604366E-2,null,null,null,9.6904399824559648E-4,1.9380879964911925E-2,852453.94549647719]
[948,1.0007877769608553,0.87671572397922803,0.88822578221090487,1.8599385194093463,8.4807655957465133,1.054851110329305,1,2.0712798203074388E-2,1.0458819921387457E-2,-1.3844442155931591E-3,1.0145138501187289E-2,null,null,null,-1.9288690667825053E-2,-0.38577381335650102,-16967981.322847623]
[949,1.0061372607511114,0.91281505490614945,0.91073288901734173,3.0752522372714886,3.4264215650784844,1.0862388033333861,1,3.894222594927288E-2,2.7526254286188621E-2,-4.9000394729882546E-4,2.8899770204333264E-2,null,null,null,-6.3547230277691885E-3,-0.12709446055538373,-5590157.6475027613]
[950,1.003567962995884,0.94837978942005952,0.90098668597693266,1.9760132246500179,4.0403474871585203,1.1008294024568468,1,4.2722856376571416E-2,3.1544723974518241E-2,-8.2142750770518302E-4,9.4128536331272022E-3,null,null,null,6.3240378023465861E-3,0.12648075604693171,5563164.2999072867]
[951,1.0167178506797969,0.93102870156342898,0.89964596394315455,3.3787391261250566,5.1838231749324866,1.0596996605110505,1,1.1725565475562071E-2,4.3471596628005121E-3,1.7841727291744734E-2,-5.8557245328957029E-3,null,null,null,-0.10539365159821062,-2.1078730319642123,-92713266.16524528]
[952,0.99566071586924254,0.89172169168461068,0.89825928096195373,1.5022903524109577,3.1012696310082788,1.0481435663671026,1,2.6697536960092066E-2,2.4893700273379636E-2,9.7385215920553787E-3,-7.6265013758165523E-3,null,null,null,-5.3503936827210968E-2,-1.0700787365442193,-47066636.943755887]
[953,0.98054526012605803,0.87684532827452233,0.89010606567471862,3.4156176726214902,8.8306935017858414,1.0849356743747378,1,4.128359115257775E-2,5.053502187493663E-2,8.2607310033104633E-3,-3.0611088724420386E-3,null,null,null,0.11283612645114026,2.256722529022805,99260303.311261818]
[954,0.99598578983630048,0.948954718809774,0.90102616589588613,1.5702726579828992,3.0712849843341092,1.1305431651072955,1,2.9023916860852598E-2,3.3551995097218165E-2,1.6085796260471942E-2,1.4123310518905564E-2,null,null,null,-1.9968590190922803E-2,-0.39937180381845599,-17566079.068724141]
[955,1.0083493083976935,0.90580433481814671,0.91496992516147102,3.2808828260996763,6.4052672080435986,1.1100559066420075,1,3.250343270776334E-2,5.9239777612590049E-2,7.7782568833906088E-4,2.7854252054203915E-2,null,null,null,0.13209444575063051,2.6418889150126095,116201567.38204037]
[956,0.9947191954294432,0.86319036025851315,0.89121784656297109,1.9712181037891612,4.7326722604436746,1.0700705501651993,1,3.2802865235538187E-2,5.1157928549742604E-2,5.0492804630581463E-3,1.9155655057269173E-2,null,null,null,9.2317887282087577E-2,1.8463577456417513,81210706.011277556]
[957,1.0076352968714313,0.8661920392373077,0.90691951050889563,2.2808985658907521,6.6164147833396409,1.0725757154026689,1,2.8070799236410673E-2,4.741162122861399E-2,-6.1681141227377771E-4,3.2382834655235601E-2,null,null,null,0.10687812826540199,2.1375625653080395,94019138.751253515]
[958,1.006914102036653,0.86223109199288728,0.88942335793305094,1.8185852375480143,4.4698271163531196,1.1033167083854187,1,8.9272978170959749E-3,3.8836968810979915E-2,9.8429491645499242E-3,2.6398183901438999E-2,null,null,null,2.5708741817437115E-2,0.51417483634874217,22615607.171296515]
[959,1.0079794717212576,0.92038498501395671,0.89951981668323067,2.7423266275122522,4.8349871209188384,1.1157505094534734,1,1.9335317661514761E-2,-1.5666804459615186E-3,-8.5443115711854277E-3,1.7301886415489916E-2,null,null,null,-0.11978378644756574,-2.3956757289513142,-105372059.00722972]
[960,0.99981738292352318,0.92260380722523372,0.90582221871185542,2.1829352890409877,7.2229290083689257,1.0778598212767205,1,2.5903494573079441E-2,3.7317010605846454E-2,6.0606729774089155E-3,-6.1322961598316121E-3,null,null,null,4.9670505549927947E-2,0.9934101109985588,43694423.067991957]
[961,1.0152548833120152,0.87263791328016371,0.90540639092796482,2.2203345979344631,3.2085475226516031,1.0462021938958586,1,2.546228022447606E-2,2.7269063772410125E-2,4.8294131516645571E-3,1.3796344691657515E-2,null,null,null,-2.7345561811804479E-2,-0.54691123623608939,-24055493.971887775]
[962,0.99733415770146805,0.9286969368418535,0.90683385912653824,1.99046760701926,2.3891051992247561,1.1020393463497693,1,3.6874854387381376E-2,3.9368089142759147E-2,-6.4077606183104195E-3,-1.5151472575665435E-2,null,null,null,-3.2368931523873497E-2,-0.64737863047746991,-28474479.424038023]
[{"$f":"A974+1","v":963},1.0010174837740968,0.848523661855761,0.90188184245343817,2.5195174913830662,1.3051100963328883,1.0878459086511831,1,2.5707213726209044E-2,4.166672752236876E-2,8.5372212189394475E-3,1.9259459122470894E-2,null,null,null,-2.7757887162397167E-2,-0.55515774324794331,-24418210.600417852]
[964,1.0201493469085192,0.95166762073372602,0.88838189187158778,2.9632354686567508,6.6571756971376761,1.0951989220736926,1,3.5350281057265523E-2,3.5584030575947972E-2,1.6677770879192564E-2,-9.5365225152537793E-3,null,null,null,3.5582811031429497E-2,0.7116562206285898,31301682.596986316]
[965,0.99598668233508847,0.86345841472953377,0.89515296417507473,1.6584662365578431,7.942667676545768,1.0944358282493101,1,3.110585621373262E-2,3.4840392790490171E-2,1.8788407356692332E-2,-4.8968765511086948E-3,null,null,null,6.1031378122853239E-2,1.2206275624570646,53688417.836657338]
[966,0.99825941303137744,0.88146981273087199,0.90765639305251833,2.5343084975523413,3.7784634886648503,1.1184173679565446,1,1.5362123785099414E-2,5.8508609065024392E-2,-1.5250608574172968E-3,2.8457757200091346E-2,null,null,null,7.9913568567338555E-2,1.5982713713467709,70298806.810903117]
[967,0.99649061308442877,0.90518053354636174,0.89567553391002253,1.4463535148748936,4.8873705182044844,1.0776359880177284,1,3.460981203575908E-2,9.0765449929438996E-3,1.8793594782248922E-2,1.9275043554160289E-2,null,null,null,-4.3908636734306901E-2,-0.87817273468613777,-38625790.669254862]
[968,0.9926221976238343,0.88674088918718863,0.92683701151252718,1.6642836084067123,3.1595785573573512,1.0959791069746847,1,2.7454725658849925E-2,3.4848595596281354E-2,3.5848119042507865E-3,3.4416764396370675E-2,null,null,null,4.451435619830274E-3,8.9028712396605467E-2,3915863.3293410251]
[969,0.99884055793879045,0.8548485468240562,0.91042218757249171,2.6041619501438458,4.4016670506621667,1.0853513491568278,1,3.453522348718293E-2,3.2483420502641254E-2,9.1719116155403232E-3,4.8992774470972156E-3,null,null,null,7.4136485823044886E-3,0.14827297164608974,6521679.0939850044]
[970,0.98808140496234098,0.92407776448820977,0.90581048884633963,3.0017160179434996,5.4905304587762709,1.0913159833982096,1,1.4924726172147769E-2,6.8376365967033392E-2,1.688796297132512E-2,2.876922038265245E-2,null,null,null,0.14717237546222325,2.9434475092444647,129465403.38519004]
[971,1.0004210824593154,0.92947214132436784,0.91091389568380765,3.3567598909324987,4.0024279203221083,1.0992035570255578,1,2.5604839265593878E-2,1.7414356454734208E-2,4.2334349164052671E-3,2.6879366048912529E-2,null,null,null,-4.722715704921792E-2,-0.94454314098435821,-41545044.842210598]
[972,0.99281312805713795,0.90674546489506469,0.91679399412366425,2.5345155661278005,8.7373247382599146,1.0754009865198106,1,2.8027100217213621E-2,2.0710085589696354E-2,1.0816728685925115E-2,4.256892448992261E-2,null,null,null,4.1082702193423179E-2,0.82165404386846341,36139857.054834351]
[973,1.0021516996841662,0.93747412414750397,0.8991565080043985,1.6788990335457272,6.1808996006323085,1.0968817321130824,1,1.7776390162760183E-2,3.2484662008745946E-2,2.4270557591856618E-3,-3.268692395419201E-3,null,null,null,1.8107609134521831E-2,0.36215218269043659,15929001.034191817]
[974,1.0036801709923027,0.9033254351114135,0.90622775266726974,2.8798721513258685,2.044021451177771,1.1056776441308254,1,2.334716183332761E-2,3.453773740171192E-2,1.007422485713148E-2,4.2311131970190111E-2,null,null,null,-1.5525429294691593E-2,-0.31050858589383179,-13657494.893676091]
[975,1.0191062437292806,0.92611282446533849,0.89752752472811503,2.0124304633805075,6.5812209558155867,1.0895939324122714,1,2.4639977463064611E-2,1.7792103857877859E-2,2.1824598503408961E-3,6.898798256991941E-3,null,null,null,-1.8083234232168888E-2,-0.3616646846433777,-15907558.786244899]
[976,0.99586287681423158,0.87130018624666183,0.87617802610888262,0.77552559079471628,6.1327969837849032,1.0670576242579914,1,2.6596198918344877E-2,2.3366264195666349E-2,-1.1530342386169064E-3,2.7368568811040994E-2,null,null,null,3.6243570781126319E-2,0.72487141562252622,31882943.361899048]
[977,1.0096892819346062,0.92572888522348129,0.90699255244564192,2.3103711303576815,6.4933725590738192,1.1160409126632373,1,2.7627675612598639E-2,3.1584589399331453E-2,1.5889164075443534E-2,2.9709116174838436E-2,null,null,null,4.4582402934674102E-2,0.89164805869348185,39218493.020113058]
[978,1.0000756887906161,0.93009437169950382,0.90714524426501197,2.0767220536446476,5.2389307657717872,1.1542448742665072,1,2.9276091940917782E-2,3.0632982068311675E-2,4.5991887166469316E-3,2.6254977377643464E-2,null,null,null,1.6291538881042324E-2,0.32583077762084639,14331430.381383263]
[979,0.99518572646678749,0.91566799880527394,0.91615764873543193,3.1369129125390725,4.915048047799079,1.0796449706220856,1,2.7866774266633965E-2,3.6705748179463114E-2,1.150047108830303E-2,2.6744971874921364E-2,null,null,null,4.0383981322769838E-2,0.80767962645539659,35525202.442590207]
[980,1.0240566452165278,0.90889179011175814,0.88386903266446937,3.0605222346967702,4.0594709742012682,1.0925895068088585,1,1.0466130030177979E-2,6.0117603321911836E-2,-3.6360216506406444E-3,-1.4571143277055838E-3,null,null,null,6.7533366272087905E-2,1.350667325441758,59408122.474858716]
[981,1.0076594747666237,0.90470430892681075,0.91338172969832965,1.860001123924369,2.6204876652891227,1.0658945232760064,1,1.2065989039748724E-2,5.9131037545881684E-2,9.3777950098633302E-3,2.5827358683391016E-2,null,null,null,6.1758998394611256E-2,1.2351799678922248,54328494.832754828]
[982,1.003028346415487,0.91001793294823496,0.89879556971701446,2.5098281958229416,7.2247944553915477,1.1091878107053041,1,3.8443294469943122E-2,2.3912048754424244E-2,3.8051268986833628E-3,1.2315691375732449E-2,null,null,null,1.8675726403387424E-2,0.37351452806774843,16428765.552857593]
[983,1.0060784361697686,0.87913860688407941,0.90513969452611187,2.242504438286844,5.5553065831457928,1.0868824171336446,1,1.7079311490154493E-2,3.6893376095101051E-2,3.5166853346725443E-3,3.4412917586381882E-2,null,null,null,4.789327933021055E-2,0.95786558660421084,42131022.948099837]
[984,1.0013428947018068,0.90735424275679299,0.92871335981887571,1.9999465668469818,5.2929740555749882,1.0775555037646978,1,3.722837382128534E-2,3.8390381991151024E-2,1.1387922680248155E-2,3.0702745610628163E-2,null,null,null,6.9346659187508417E-2,1.3869331837501682,61003249.943672851]
[985,1.003042119935049,0.88295255504210712,0.89541994326122853,4.0850240303902137,8.8548251362436048,1.0881715926784228,1,5.1030199380474497E-2,2.8236663934376759E-2,-4.5465879885384893E-3,3.1664663670788129E-2,null,null,null,6.171888176029524E-2,1.2343776352059046,54293204.811595172]
[986,1.0179150124672667,0.93024740277329832,0.87666752960493233,2.1950185655207939,8.4586370740881431,1.0926909805523484,1,2.5153768931410268E-2,4.5183131412817559E-2,1.0407041097150949E-2,4.1933177379432383E-2,null,null,null,0.12313274576040983,2.4626549152081965,108318089.92503089]
[987,1.0029344651584697,0.90299966434066858,0.90259752975309315,0.60933623146397964,5.5964571598800781,1.0770097301577009,1,3.705292241795969E-2,4.1223366648159267E-2,7.6946651795963411E-3,3.7592032655717846E-2,null,null,null,0.11128961391392166,2.225792278278433,97899858.670462698]
[988,0.9879194158496426,0.89965496521094912,0.90125253408146111,0.68239627706121442,2.510295011028735,1.0838500429881939,1,4.1197350471125965E-2,2.2899982556084587E-2,5.5518182914143614E-3,-1.830966446448697E-2,null,null,null,-8.9247667622832358E-2,-1.784953352456647,-78509878.322533473]
[989,0.99840123133344549,0.93798705144325556,0.90914321689295985,2.3671384503003905,3.1483672476366524,1.0828754619615559,1,2.3979191189925697E-2,1.7282845946067351E-2,1.3064246244691092E-2,3.0491358398609579E-2,null,null,null,-5.6985448256437407E-2,-1.139708965128748,-50129272.035153523]
[990,1.0111180883420858,0.89805269820996636,0.90530439191143641,1.5815135292086964,6.5522766554718519,1.105751087368086,1,3.7000892102977453E-2,5.4991295928216367E-2,1.2724635865934853E-2,2.4393529718329705E-3,null,null,null,0.12389348023021521,2.4778696046043036,108987297.00070015]
[991,0.99596749233949611,0.88086180464165431,0.89349039555859433,1.6677617838264178,4.8423335701306689,1.1138921387255758,1,3.5507132970859341E-2,3.819041145519373E-2,-3.5860291564811068E-4,3.4008516973316347E-2,null,null,null,5.6610016592082243E-2,1.1322003318416447,49799010.247119851]
[992,0.99785716666178659,0.88577347213207713,0.89581963950504717,2.9513251948356438,2.9340178054915795,1.1685084761599842,1,2.5033438842826314E-2,2.496740206666483E-2,9.6782857761111042E-3,2.2137124286605653E-2,null,null,null,-5.5941082610694207E-2,-1.1188216522138839,-49210558.729187474]
[993,1.0164545356832877,0.81444062834586983,0.90978944993483224,0.99980313720646485,5.3081501310137469,1.0820629545348548,1,2.793730820863248E-2,3.4914934990118926E-2,4.0026611601529814E-3,1.9780437733522636E-2,null,null,null,5.1511557730743819E-2,1.0302311546148761,45313969.959818088]
[994,1.0042915308545848,0.85699465565474364,0.88075038518067728,1.9388903892905347,3.4820022477767183,1.0856537811161218,1,1.9891273636035506E-2,4.1457621037932386E-2,2.6757382460540907E-3,2.9714922029396372E-2,null,null,null,2.7445626226118174E-2,0.54891252452236339,24143519.185335174]
[995,1.0124556078606732,0.90178034951209896,0.89990907570855039,2.2070386581934001,5.3516147806364076,1.1096437844834115,1,3.1473971245048901E-2,5.310880694562474E-2,4.47828352714156E-4,3.0704750294454006E-2,null,null,null,0.10674892975692392,2.1349785951384779,93905484.697873339]
[996,0.99671611433352181,0.93645864622625563,0.89417544306900254,0.74837655802703185,7.4796214419056364,1.1101557856566133,1,2.8299393286076686E-2,4.8907802437853927E-2,2.1863786569505713E-4,2.9609444896322761E-2,null,null,null,0.14158258046507,2.8316516093013995,124548141.82795763]
[997,1.0188929563612983,0.90314337324042382,0.88583861170834399,1.6586815017000034,6.0824130557286686,1.1236621532813487,1,2.7285217302044851E-2,6.7668505699492038E-2,-2.1420149078080503E-3,2.4557831426747823E-2,null,null,null,0.16220213594653038,3.2440427189306069,142686865.61797893]
[998,0.99656455113175313,0.92223415037782031,0.89860957544441222,3.8400934694269457,5.7885797375721655,1.0903179165742469,1,3.1064506101703845E-2,5.6304420431909225E-2,2.5851825622261789E-4,2.4362764298044431E-3,null,null,null,9.6082442075086608E-2,1.9216488415017317,84522330.243138745]
[999,1.0094122498639793,0.90577563503874847,0.91173675189009873,2.5851739190965271,7.7440964836052206,1.1304417394755903,1,1.169428875458212E-2,2.7771994002709126E-2,1.2405691385265108E-2,6.3284130570610483E-4,null,null,null,2.8517826940587451E-3,5.7035653881174889E-2,2508671.8597403411]
[1000,0.98806749142749284,0.92229494830897696,0.90430025272003178,1.8696466436330357,5.3469896226239797,1.1251221927497574,1,2.0932890471150888E-2,4.1264717799396826E-2,2.0248755827174541E-2,4.0669884407624965E-3,null,null,null,4.1586842963149677E-2,0.83173685926299334,36583342.375435971]

{"sheet":"Rates -->","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rate_Table","index":18,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Sex","Num of Myopic Parents","Num of High Educated Parents","Pol_Country","Key","Rate",null,null,"Business Mix"]
["M",0,0,"A",{"$f":"A2&B2&C2&D2","v":"M00A"},52.86,null,null,{"$f":"'Business Mix'!Q2:Q37","v":1.5225944125501129E-2}]
["M",0,1,"A",{"$f":"A3&B3&C3&D3","v":"M01A"},57.86,null,null,3.0451888251002263E-3]
["M",0,2,"A","M02A",63.26,null,null,1.2180755300400905E-2]
["M",1,0,"A","M10A",104.35000000000001,null,null,1.5225944125501129E-2]
["M",1,1,"A","M11A",113.83,null,null,3.0451888251002263E-3]
["M",1,2,"A","M12A",123.96000000000001,null,null,1.2180755300400905E-2]
["M",2,0,"A","M20A",223.6,null,null,3.3835431390002511E-3]
["M",2,1,"A","M21A",241.01,null,null,6.7670862780005027E-4]
["M",2,2,"A","M22A",259.62,null,null,2.7068345112002011E-3]
["F",0,0,"A","F00A",52.699999999999996,null,null,1.5225944125501129E-2]
["F",0,1,"A","F01A",57.699999999999996,null,null,3.0451888251002263E-3]
["F",0,2,"A","F02A",63.08,null,null,1.2180755300400905E-2]
["F",1,0,"A","F10A",104.04,null,null,1.5225944125501129E-2]
["F",1,1,"A","F11A",113.51,null,null,3.0451888251002263E-3]
["F",1,2,"A","F12A",123.62,null,null,1.2180755300400905E-2]
["F",2,0,"A","F20A",223.06,null,null,3.3835431390002511E-3]
["F",2,1,"A","F21A",240.44,null,null,6.7670862780005027E-4]
["F",2,2,"A","F22A",259.01,null,null,2.7068345112002011E-3]
["M",0,0,"P","M00P",39.669999999999995,null,null,0.11672886704939864]
["M",0,1,"P","M01P",43.44,null,null,1.9454811174899774E-2]
["M",0,2,"P","M02P",47.54,null,null,5.8364433524699319E-2]
["M",1,0,"P","M10P",78.75,null,null,0.11672886704939864]
["M",1,1,"P","M11P",85.89,null,null,1.9454811174899774E-2]
["M",1,2,"P","M12P",93.59,null,null,5.8364433524699319E-2]
["M",2,0,"P","M20P",170.45999999999998,null,null,2.5939748233199694E-2]
["M",2,1,"P","M21P",184.07,null,null,4.3232913721999505E-3]
["M",2,2,"P","M22P",198,null,null,1.2969874116599847E-2]
["F",0,0,"P","F00P",39.61,null,null,0.11672886704939864]
["F",0,1,"P","F01P",43.379999999999995,null,null,1.9454811174899774E-2]
["F",0,2,"P","F02P",47.47,null,null,5.8364433524699319E-2]
["F",1,0,"P","F10P",78.64,null,null,0.11672886704939864]
["F",1,1,"P","F11P",85.78,null,null,1.9454811174899774E-2]
["F",1,2,"P","F12P",93.47,null,null,5.8364433524699319E-2]
["F",2,0,"P","F20P",170.26,null,null,2.5939748233199694E-2]
["F",2,1,"P","F21P",183.85999999999999,null,null,4.3232913721999505E-3]
["F",2,2,"P","F22P",198,null,null,1.2969874116599847E-2]