{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Actual Triangle","GLM Calculation - Expon Decay","GLM Calculation - Smooth w Log","Fitted Triangle - Expon","Fitted Triangle - Pareto","Graph Residuals","Graph All","Graph Smooth","Graph ATA","Summary","Validation Data","ChainLadder","Source Data","GLM Calculation - Hoerl","Graph With Hoerl","Fitted Triangle - Hoerl"],"not_rendered":{"charts":10,"images":3,"macros":1,"external_links":0,"defined_names":95,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Graph Residuals","index":5,"reason":"not_a_worksheet"},{"sheet":"Graph All","index":6,"reason":"not_a_worksheet"},{"sheet":"Graph Smooth","index":7,"reason":"not_a_worksheet"},{"sheet":"Graph ATA","index":8,"reason":"not_a_worksheet"},{"sheet":"Graph With Hoerl","index":14,"reason":"not_a_worksheet"}],"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":"Actual Triangle","index":0,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Actual Development Triangle"]
[]
[]
[null,"Actual Incremental Triangle"]
[null,{"$f":"\"0-\"&TEXT(B19,\"#\")","v":"0-12"},{"$f":"TEXT(B19,\"#\")&\"-\"&TEXT(C19,\"#\")","v":"12-24"},"24-36","36-48","48-60","60-72","72-84","84-96","96-108","108-120"]
[{"$f":"'Source Data'!A8","v":1988},{"$f":"'Source Data'!B20","v":267},{"$f":"'Source Data'!C20","v":177},{"$f":"'Source Data'!D20","v":-29},{"$f":"'Source Data'!E20","v":167},{"$f":"'Source Data'!F20","v":29},{"$f":"'Source Data'!G20","v":20},{"$f":"'Source Data'!H20","v":-50},{"$f":"'Source Data'!I20","v":0},{"$f":"'Source Data'!J20","v":0},{"$f":"'Source Data'!K20","v":0}]
[{"$f":"'Source Data'!A9","v":1989},{"$f":"'Source Data'!B21","v":2071},{"$f":"'Source Data'!C21","v":947},{"$f":"'Source Data'!D21","v":-1240},{"$f":"'Source Data'!E21","v":48},{"$f":"'Source Data'!F21","v":85},{"$f":"'Source Data'!G21","v":60},{"$f":"'Source Data'!H21","v":9},{"$f":"'Source Data'!I21","v":-10},{"$f":"'Source Data'!J21","v":11}]
[{"$f":"'Source Data'!A10","v":1990},{"$f":"'Source Data'!B22","v":4183},{"$f":"'Source Data'!C22","v":-86},{"$f":"'Source Data'!D22","v":977},{"$f":"'Source Data'!E22","v":92},{"$f":"'Source Data'!F22","v":109},{"$f":"'Source Data'!G22","v":6},{"$f":"'Source Data'!H22","v":-97},{"$f":"'Source Data'!I22","v":18}]
[{"$f":"'Source Data'!A11","v":1991},{"$f":"'Source Data'!B23","v":3837},{"$f":"'Source Data'!C23","v":1587},{"$f":"'Source Data'!D23","v":571},{"$f":"'Source Data'!E23","v":305},{"$f":"'Source Data'!F23","v":215},{"$f":"'Source Data'!G23","v":75},{"$f":"'Source Data'!H23","v":92}]
[{"$f":"'Source Data'!A12","v":1992},{"$f":"'Source Data'!B24","v":9195},{"$f":"'Source Data'!C24","v":4594},{"$f":"'Source Data'!D24","v":729},{"$f":"'Source Data'!E24","v":137},{"$f":"'Source Data'!F24","v":-115},{"$f":"'Source Data'!G24","v":68}]
[{"$f":"'Source Data'!A13","v":1993},{"$f":"'Source Data'!B25","v":10839},{"$f":"'Source Data'!C25","v":4026},{"$f":"'Source Data'!D25","v":838},{"$f":"'Source Data'!E25","v":251},{"$f":"'Source Data'!F25","v":153}]
[{"$f":"'Source Data'!A14","v":1994},{"$f":"'Source Data'!B26","v":9949},{"$f":"'Source Data'!C26","v":6157},{"$f":"'Source Data'!D26","v":558},{"$f":"'Source Data'!E26","v":578}]
[{"$f":"'Source Data'!A15","v":1995},{"$f":"'Source Data'!B27","v":10114},{"$f":"'Source Data'!C27","v":4980},{"$f":"'Source Data'!D27","v":256}]
[{"$f":"'Source Data'!A16","v":1996},{"$f":"'Source Data'!B28","v":11644},{"$f":"'Source Data'!C28","v":4480}]
[{"$f":"'Source Data'!A17","v":1997},{"$f":"'Source Data'!B29","v":14280}]
[]
[null,"Actual Cumulative Triangle"]
[null,12,{"$f":"B19+12","v":24},{"$f":"C19+12","v":36},48,60,72,84,96,108,120]
[{"$f":"A7","v":1988},{"$f":"B7","v":267},{"$f":"B20+C7","v":444},415,582,611,631,581,581,581,581]
[{"$f":"A8","v":1989},2071,{"$f":"B21+C8","v":3018},1778,1826,1911,1971,1980,1970,1981]
[1990,4183,{"$f":"B22+C9","v":4097},5074,5166,5275,5281,5184,5202]
[1991,3837,{"$f":"B23+C10","v":5424},5995,6300,6515,6590,6682]
[1992,9195,{"$f":"B24+C11","v":13789},{"$f":"C24+D11","v":14518},{"$f":"D24+E11","v":14655},{"$f":"E24+F11","v":14540},{"$f":"F24+G11","v":14608}]
[1993,10839,{"$f":"B25+C12","v":14865},{"$f":"C25+D12","v":15703},{"$f":"D25+E12","v":15954},{"$f":"E25+F12","v":16107}]
[1994,9949,{"$f":"B26+C13","v":16106},{"$f":"C26+D13","v":16664},{"$f":"D26+E13","v":17242}]
[1995,10114,{"$f":"B27+C14","v":15094},{"$f":"C27+D14","v":15350}]
[1996,11644,{"$f":"B28+C15","v":16124}]
[1997,14280]
[]
[]
[null,null,"Age-to-Age Factors"]
[{"$f":"A20","v":1988},{"$f":"C20/B20","v":1.6629213483146068},0.93468468468468469,1.4024096385542169,1.0498281786941581,1.032733224222586,0.92076069730586374,1,1,1]
[{"$f":"A21","v":1989},1.4572670207629164,0.58913187541418155,1.0269966254218224,1.0465498357064622,1.0313971742543171,1.004566210045662,0.99494949494949492,1.0055837563451777]
[1990,0.97944059287592633,1.2384671711008055,1.018131651556957,1.0210994967092528,1.0011374407582938,0.9816322666161712,1.0034722222222223]
[1991,1.4136043784206411,1.1052728613569323,1.0508757297748124,1.0341269841269842,1.0115118956254796,1.0139605462822459]
[1992,{"$f":"C24/B24","v":1.4996193583469277},{"$f":"D24/C24","v":1.0528682282979187},{"$f":"E24/D24","v":1.00943656150985},{"$f":"F24/E24","v":0.99215284885704536},{"$f":"G24/F24","v":1.0046767537826684}]
[1993,{"$f":"C25/B25","v":1.3714364793800167},{"$f":"D25/C25","v":1.0563740329633367},{"$f":"E25/D25","v":1.0159842068394573},{"$f":"F25/E25","v":1.0095900714554344}]
[1994,{"$f":"C26/B26","v":1.6188561664488894},{"$f":"D26/C26","v":1.0346454737364956},{"$f":"E26/D26","v":1.0346855496879501}]
[1995,{"$f":"C27/B27","v":1.4923867905873047},{"$f":"D27/C27","v":1.0169603816085862}]
[1996,{"$f":"C28/B28","v":1.3847475094469255}]
[]
["ATA",{"$f":"SUM(C$20:C28)/SUM(B$20:B28)","v":1.4325673521312743},{"$f":"SUM(D$20:D27)/SUM(C$20:C27)","v":1.0365199005999699},{"$f":"SUM(E$20:E26)/SUM(D$20:D26)","v":1.0262357224799241},{"$f":"SUM(F$20:F25)/SUM(E$20:E25)","v":1.0107007171278914},{"$f":"SUM(G$20:G24)/SUM(F$20:F24)","v":1.0079370580895606},{"$f":"SUM(H$20:H23)/SUM(G$20:G23)","v":0.99682166793339322},{"$f":"SUM(I$20:I22)/SUM(H$20:H22)","v":1.0010329244673983},{"$f":"SUM(J$20:J21)/SUM(I$20:I21)","v":1.0043120344962759},{"$f":"SUM(K$20:K20)/SUM(J$20:J20)","v":1}]
["LDF",{"$f":"B43*C44","v":1.5557159606628974},1.0859635732647481,1.0477016144467257,1.0209171163082578,1.0101082338294942,1.0021540786922241,1.0053494129696097,1.0043120344962759,{"$f":"J43*K44","v":1},1]
["Increm",{"$f":"1/B44","v":0.64279085982629858},{"$f":"1/C44-1/B44","v":0.27805034020924724},{"$f":"1/D44-1/C44","v":3.3629029093655061E-2},2.5041216046783443E-2,1.0481474898360377E-2,7.8576313148837063E-3,-3.1715004051615647E-3,1.0274283289698483E-3,4.2935206869633147E-3,0]

{"sheet":"GLM Calculation - Expon Decay","index":1,"n_rows":128,"n_cols":34,"rows_kept":128,"cut":false,"hidden":false,"merged":[[20,5,20,18],[20,22,20,27],[21,5,21,13],[21,14,21,18]]}
[null,null,null,null,null,null,null,null,"Generalized Linear Model"]
[null,null,null,null,null,null,null,null,"Poisson with Log-Link"]
[null,null,null,null,null,null,null,null,"Smoothing with Exponential Decay"]
[]
[null,null,null,"Suggested Starting Values"]
[null,null,null,"Value:",null,1,1,1,1,1,1,1,1,1,{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},1]
[null,null,null,"Parameter:",null,{"$f":"LN(F6)","v":0},0,0,0,0,0,0,0,0,{"$f":"LN(O6)","v":7.5840059689732602},{"$f":"LN(P6)","v":7.5840059689732602},{"$f":"LN(Q6)","v":7.5840059689732602},{"$f":"LN(R6)","v":7.5840059689732602},0]
[]
[null,null,null,"GLM Fitted Values"]
[null,null,null,"Value:",null,{"$f":"EXP(F11)","v":2.6189259991988848E-2},{"$f":"EXP(G11)","v":8.9310085186892207E-2},0.23461021361785572,0.3016178565419847,0.66071382270931256,0.73193833618412463,0.7921875749044448,0.72391483763524134,0.78818748101527003,14279.999999999951,6177.0617884345793,747.08986308107194,560.89560017817746,0.42950041750898227,null,null,null,{"$f":"SUM(W84:W128)","v":10501.448605837137},"check"]
[null,null,null,"Parameter:",null,-3.6424058762267757,-2.4156408614530473,-1.449829807402444,-1.1985944385598812,-0.41443447885545404,-0.31205900875485137,-0.23295707820860456,-0.32308152109072008,-0.23801929735260979,9.5666152358935719,8.72859799863026,6.6161854765334898,6.3295347922656209,-0.84513256547685067,null,null,null,10501.448605837137,"Future Payments"]
[null,null,null,"Std Error:",null,1.3469323060612348,0.76590477258050227,0.52068259776325587,0.47753820751742793,0.38203641331862925,0.37329989304835909,0.3674292902032596,0.37658451022916728,0.37171448175638244,0.26584476333054918,0.35283933974689841,0.68471986435945187,0.82632092793857514,0.96644809482163885,null,null,null,3860.5261419614258,"Standard Error"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum VM",{"$f":"SUM(AA24:AA78)","v":41377.885489269654}]
[null,null,null,"Weighted Actual:",null,{"$f":"SUMPRODUCT(F$24:F$78,$U$24:$U$78)/SUM(F$24:F$78)","v":58.1},{"$f":"SUMPRODUCT(G$24:G$78,$U$24:$U$78)/SUM(G$24:G$78)","v":220.11111111111111},650.25,954.57142857142856,2434.6666666666665,3221.4,4310.5,5116.666666666667,8062,7637.9,2984.6666666666665,332.5,80.571428571428569,15.767857142857142,null,null,null,null,null,null,"# Points",{"$f":"COUNT($U$24:$U$78)","v":55}]
[null,null,null,"Weighted Fitted:",null,{"$f":"SUMPRODUCT(F$24:F$78,$W$24:$W$78)/SUM(F$24:F$78)","v":58.099999999999866},{"$f":"SUMPRODUCT(G$24:G$78,$W$24:$W$78)/SUM(G$24:G$78)","v":220.11111111111046},650.2499999999975,954.57142857142503,2434.6666666666583,3221.3999999999924,4310.4999999999854,5116.6666666666451,8061.9999999999745,7637.8999999999724,2984.6666666666579,332.5,80.571428571428598,15.767857142857187,null,null,null,null,null,null,"# Param",{"$f":"COUNT($F$11:$S$11)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg VM",{"$f":"AA15/(AA16-AA17)","v":1009.2167192504794}]
[]
[]
[null,null,null,null,null,"DESIGN MATRIX  (X)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESPONSE (Y)",null,"RESULTS OF GLM FIT",null,null,null,null,null,null,"WEIGHTS"]
[null,null,null,null,null,"Accident Year (excl. latest)",null,null,null,null,null,null,null,null,"Development Age",null,null,null,null,null,{"$f":"SUMPRODUCT(CountWts,ActualLRs)/SUM(CountWts)","v":1966.4909090909091},null,{"$f":"SUMPRODUCT(CountWts,X$24:X$78)/SUM(CountWts)","v":1966.4909090909032}]
["Index","Accident Year","Calendar Year","Age",null,{"$f":"'Source Data'!$A$8","v":1988},{"$f":"F23+1","v":1989},{"$f":"G23+1","v":1990},1991,1992,1993,1994,1995,1996,{"$f":"'Source Data'!B6","v":12},{"$f":"'Source Data'!C6","v":24},{"$f":"'Source Data'!D6","v":36},48,"Time Lag",null,"Actual Loss",null,"Expected Loss","Fitted LR",null,"QLL","V/M Ratio","Standard Residual",null,"Earned Premium","Loss Dollars"]
[1,{"$f":"'Source Data'!N8","v":1988},{"$f":"B24+D24/12-1","v":1988},{"$f":"'Source Data'!O8","v":12},null,{"$f":"($B24=F$23)*1","v":1},0,0,0,0,0,0,0,0,{"$f":"($D24=O$23)*1","v":1},0,0,{"$f":"($D24>=R$23)*1","v":0},{"$f":"MAX($D24-R$23,0)/12","v":0},null,{"$f":"AE24/AD24","v":267},null,{"$f":"$AD24*X24","v":373.98263268559941},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F24:$S24))","v":373.98263268559941},null,{"$f":"$AD24*($U24*LN(X24)-X24)","v":1207.7812663454351},{"$f":"($AE24-W24)^2/W24","v":30.603783962245462},{"$f":"($AE24-W24)/(W24*AA$18)^0.5","v":-0.174138719022877},null,{"$f":"'Source Data'!P8","v":1},{"$f":"'Source Data'!Q8","v":267},null,12,{"$f":"SUMPRODUCT(($AG24=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG24=$D$24:$D$78)*1)","v":4.385583647808871E-2}]
[{"$f":"A24+1","v":2},{"$f":"'Source Data'!N9","v":1989},1989,{"$f":"'Source Data'!O9","v":12},null,0,1,0,0,0,0,0,0,0,1,0,0,0,{"$f":"MAX($D25-R$23,0)/12","v":0},null,2071,null,1275.3480164688162,1275.3480164688162,null,13534.319912997511,496.3837875797459,0.70132056810442656,null,{"$f":"'Source Data'!P9","v":1},{"$f":"'Source Data'!Q9","v":2071},null,{"$f":"AG24+12","v":24},{"$f":"SUMPRODUCT(($AG25=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG25=$D$24:$D$78)*1)","v":-2.7771064720829543E-2}]
[3,{"$f":"'Source Data'!N10","v":1990},1990,{"$f":"'Source Data'!O10","v":12},null,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,4183,null,3350.2338504629661,3350.2338504629661,null,30602.279596915418,207.00031423743852,0.45289057631203233,null,{"$f":"'Source Data'!P10","v":1},{"$f":"'Source Data'!Q10","v":4183},null,{"$f":"AG25+12","v":36},-0.30675431792099572]
[4,{"$f":"'Source Data'!N11","v":1991},1991,{"$f":"'Source Data'!O11","v":12},null,0,0,0,1,0,0,0,0,0,1,0,0,0,0,null,3837,null,4307.1029914195242,4307.1029914195242,null,27800.992807949846,51.309853277678329,-0.22548007367506245,null,{"$f":"'Source Data'!P11","v":1},{"$f":"'Source Data'!Q11","v":3837},null,48,0.14735459756677866]
[5,{"$f":"'Source Data'!N12","v":1992},1992,{"$f":"'Source Data'!O12","v":12},null,0,0,0,0,1,0,0,0,0,1,0,0,0,0,null,9195,null,9434.9933882889436,9434.9933882889436,null,74719.308672676547,6.104596373527821,-7.7774326480219869E-2,null,{"$f":"'Source Data'!P12","v":1},{"$f":"'Source Data'!Q12","v":9195},null,60,0.12020032028468668]
[6,{"$f":"'Source Data'!N13","v":1993},1993,{"$f":"'Source Data'!O13","v":12},null,0,0,0,0,0,1,0,0,0,1,0,0,0,0,null,10839,null,10452.079440709269,10452.079440709269,null,89858.055505247321,14.323228219904641,0.11913194644245313,null,{"$f":"'Source Data'!P13","v":1},{"$f":"'Source Data'!Q13","v":10839},null,72,0.19697237975910137]
[7,{"$f":"'Source Data'!N14","v":1994},1994,{"$f":"'Source Data'!O14","v":12},null,0,0,0,0,0,0,1,0,0,1,0,0,0,0,null,9949,null,11312.438569635429,11312.438569635429,null,81548.12644117231,164.32926656143735,-0.40352016280494235,null,{"$f":"'Source Data'!P14","v":1},{"$f":"'Source Data'!Q14","v":9949},null,84,-0.44622115048378219]
[8,{"$f":"'Source Data'!N15","v":1995},1995,{"$f":"'Source Data'!O15","v":12},null,0,0,0,0,0,0,0,1,0,1,0,0,0,0,null,10114,null,10337.503881431201,10337.503881431201,null,83151.596110084836,4.832306288614074,-6.9196640263082768E-2,null,{"$f":"'Source Data'!P15","v":1},{"$f":"'Source Data'!Q15","v":10114},null,96,-3.4435184931953224E-2]
[9,{"$f":"'Source Data'!N16","v":1996},1996,{"$f":"'Source Data'!O16","v":12},null,0,0,0,0,0,0,0,0,1,1,0,0,0,0,null,11644,null,11255.317228898019,11255.317228898019,null,97366.853879472954,13.42248232361076,0.11532519616814664,null,{"$f":"'Source Data'!P16","v":1},{"$f":"'Source Data'!Q16","v":11644},null,108,0.18157469353959482]
[10,{"$f":"'Source Data'!N17","v":1997},1997,{"$f":"'Source Data'!O17","v":12},null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,null,14280,null,14279.999999999951,14279.999999999951,null,122331.26556856024,1.6891167130284572E-25,1.2937120139516255E-14,null,{"$f":"'Source Data'!P17","v":1},{"$f":"'Source Data'!Q17","v":14280},null,120,-9.5587517536682865E-3]
[11,{"$f":"'Source Data'!N18","v":1988},1989,{"$f":"'Source Data'!O18","v":24},null,1,0,0,0,0,0,0,0,0,0,1,0,0,0,null,177,null,161.77267716389281,161.77267716389281,null,738.48332850152394,1.4333159642287516,3.7685887791542659E-2,null,{"$f":"'Source Data'!P18","v":1},{"$f":"'Source Data'!Q18","v":177}]
[12,{"$f":"'Source Data'!N19","v":1989},1990,{"$f":"'Source Data'!O19","v":24},null,0,1,0,0,0,0,0,0,0,0,1,0,0,0,null,947,null,551.67391452978893,551.67391452978893,null,5426.6964943770317,283.28820656022117,0.5298122909702333,null,{"$f":"'Source Data'!P19","v":1},{"$f":"'Source Data'!Q19","v":947}]
[13,{"$f":"'Source Data'!N20","v":1990},1991,{"$f":"'Source Data'!O20","v":24},null,0,0,1,0,0,0,0,0,0,0,1,0,0,0,null,-86,null,1449.201785715331,1449.201785715331,null,-2075.1758501609229,1626.3052848090401,-1.2694301773440384,null,{"$f":"'Source Data'!P20","v":1},{"$f":"'Source Data'!Q20","v":-86}]
[14,{"$f":"'Source Data'!N21","v":1991},1992,{"$f":"'Source Data'!O21","v":24},null,0,0,0,1,0,0,0,0,0,0,1,0,0,0,null,1587,null,1863.1121363550355,1863.1121363550355,null,10087.003513476655,40.919658218582825,-0.20136026795636186,null,{"$f":"'Source Data'!P21","v":1},{"$f":"'Source Data'!Q21","v":1587}]
[15,{"$f":"'Source Data'!N22","v":1992},1993,{"$f":"'Source Data'!O22","v":24},null,0,0,0,0,1,0,0,0,0,0,1,0,0,0,null,4594,null,4081.2701073482303,4081.2701073482303,null,34113.997102497226,64.414247502355821,0.25263804414884561,null,{"$f":"'Source Data'!P22","v":1},{"$f":"'Source Data'!Q22","v":4594}]
[16,{"$f":"'Source Data'!N23","v":1993},1994,{"$f":"'Source Data'!O23","v":24},null,0,0,0,0,0,1,0,0,0,0,1,0,0,0,null,4026,null,4521.2283279333415,4521.2283279333415,null,29363.757645305057,54.244351092031167,-0.2318382237666583,null,{"$f":"'Source Data'!P23","v":1},{"$f":"'Source Data'!Q23","v":4026}]
[17,{"$f":"'Source Data'!N24","v":1994},1995,{"$f":"'Source Data'!O24","v":24},null,{"$f":"($B40=F$23)*1","v":0},0,0,0,0,0,1,0,0,0,1,0,0,0,null,6157,null,4893.391598214901,4893.391598214901,null,47414.269548821234,326.29847029703637,0.5686110569971331,null,{"$f":"'Source Data'!P24","v":1},{"$f":"'Source Data'!Q24","v":6157}]
[18,{"$f":"'Source Data'!N25","v":1995},1996,{"$f":"'Source Data'!O25","v":24},null,0,0,0,0,0,0,0,1,0,0,1,0,0,0,null,4980,null,4471.6666816374673,4471.6666816374673,null,37387.805376509437,57.786677978162778,0.23928840009114921,null,{"$f":"'Source Data'!P25","v":1},{"$f":"'Source Data'!Q25","v":4980}]
[19,{"$f":"'Source Data'!N26","v":1996},1997,{"$f":"'Source Data'!O26","v":24},null,0,0,0,0,0,0,0,0,1,0,1,0,0,0,null,4480,null,4868.6827711019305,4868.6827711019305,null,33169.109810621943,31.029809016963942,-0.17534659341931125,null,{"$f":"'Source Data'!P26","v":1},{"$f":"'Source Data'!Q26","v":4480}]
[20,{"$f":"'Source Data'!N27","v":1988},1990,{"$f":"'Source Data'!O27","v":36},null,1,0,0,0,0,0,0,0,0,0,0,1,0,0,null,-29,null,19.565730661609543,19.565730661609543,null,-105.80533907050426,120.54904748964648,-0.34561268442038479,null,{"$f":"'Source Data'!P27","v":1},{"$f":"'Source Data'!Q27","v":-29}]
[21,{"$f":"'Source Data'!N28","v":1989},1991,{"$f":"'Source Data'!O28","v":36},null,0,1,0,0,0,0,0,0,0,{"$f":"($D44=O$23)*1","v":0},0,1,0,0,null,-1240,null,66.722659314034161,66.722659314034161,null,-5275.3979820137829,25591.367699062739,-5.0356383237373459,null,{"$f":"'Source Data'!P28","v":1},{"$f":"'Source Data'!Q28","v":-1240}]
[22,{"$f":"'Source Data'!N29","v":1990},1992,{"$f":"'Source Data'!O29","v":36},null,0,0,1,0,0,0,0,0,0,0,0,1,0,0,null,977,null,175.2749123691849,175.2749123691849,null,4872.2545763718472,3667.1712308877031,1.9062215550131572,null,{"$f":"'Source Data'!P29","v":1},{"$f":"'Source Data'!Q29","v":977}]
[23,{"$f":"'Source Data'!N30","v":1991},1993,{"$f":"'Source Data'!O30","v":36},null,0,0,0,1,0,0,0,0,0,0,0,1,0,0,null,571,null,225.33564314675763,225.33564314675763,null,2868.1088395361726,530.24832614229467,0.7248488175574882,null,{"$f":"'Source Data'!P30","v":1},{"$f":"'Source Data'!Q30","v":571}]
[24,{"$f":"'Source Data'!N31","v":1992},1994,{"$f":"'Source Data'!O31","v":36},null,0,0,0,0,1,0,0,0,0,0,0,1,0,0,null,729,null,493.612599343672,493.612599343672,null,4027.4638779636157,112.24840788386369,0.33350156522701718,null,{"$f":"'Source Data'!P31","v":1},{"$f":"'Source Data'!Q31","v":729}]
[25,{"$f":"'Source Data'!N32","v":1993},1995,{"$f":"'Source Data'!O32","v":36},null,0,0,0,0,0,1,0,0,0,0,0,1,0,0,null,838,null,546.82371136358506,546.82371136358506,null,4736.034268634914,155.04746649090328,0.39195852866874309,null,{"$f":"'Source Data'!P32","v":1},{"$f":"'Source Data'!Q32","v":838}]
[26,{"$f":"'Source Data'!N33","v":1994},1996,{"$f":"'Source Data'!O33","v":36},null,0,0,0,0,0,0,1,0,0,0,0,1,0,0,null,558,null,591.83530686988797,591.83530686988797,null,2970.0061393953979,1.9343692032066837,-4.3780172284908749E-2,null,{"$f":"'Source Data'!P33","v":1},{"$f":"'Source Data'!Q33","v":558}]
[27,{"$f":"'Source Data'!N34","v":1995},1997,{"$f":"'Source Data'!O34","v":36},null,0,0,0,0,0,0,0,1,0,0,0,1,0,0,null,256,null,540.82943693126879,540.82943693126879,null,1070.2051756620804,150.00627296271549,-0.38553382939173242,null,{"$f":"'Source Data'!P34","v":1},{"$f":"'Source Data'!Q34","v":256}]
[28,{"$f":"'Source Data'!N35","v":1988},1991,{"$f":"'Source Data'!O35","v":48},null,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,167,null,14.689440701428916,14.689440701428916,null,434.06108827705822,1579.2641085093801,1.2509362112480196,null,{"$f":"'Source Data'!P35","v":1},{"$f":"'Source Data'!Q35","v":167}]
[29,{"$f":"'Source Data'!N36","v":1989},1992,{"$f":"'Source Data'!O36","v":48},null,0,1,0,0,0,0,0,0,0,0,0,0,1,0,null,48,null,50.093633832866061,50.093633832866061,null,137.77327484613747,8.7502189215220821E-2,-9.3114484022867195E-3,null,{"$f":"'Source Data'!P36","v":1},{"$f":"'Source Data'!Q36","v":48}]
[30,{"$f":"'Source Data'!N37","v":1990},1993,{"$f":"'Source Data'!O37","v":48},null,0,0,1,0,0,0,0,0,0,0,0,0,1,0,null,92,null,131.59183657511764,131.59183657511764,null,317.34102203229463,11.911935908699219,-0.10864230111992526,null,{"$f":"'Source Data'!P37","v":1},{"$f":"'Source Data'!Q37","v":92}]
[31,{"$f":"'Source Data'!N38","v":1991},1994,{"$f":"'Source Data'!O38","v":48},null,0,0,0,1,0,0,0,0,0,0,0,0,1,0,null,305,null,169.17612866957185,169.17612866957185,null,1395.7606792106785,109.04685057084413,0.32871108145131578,null,{"$f":"'Source Data'!P38","v":1},{"$f":"'Source Data'!Q38","v":305}]
[32,{"$f":"'Source Data'!N39","v":1992},1995,{"$f":"'Source Data'!O39","v":48},null,0,0,0,0,1,0,0,0,0,0,0,0,1,0,null,137,null,370.59147613455787,370.59147613455787,null,439.77726680263504,147.2375411648965,-0.38195927450614625,null,{"$f":"'Source Data'!P39","v":1},{"$f":"'Source Data'!Q39","v":137}]
[33,{"$f":"'Source Data'!N40","v":1993},1996,{"$f":"'Source Data'!O40","v":48},null,{"$f":"($B56=F$23)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,1,0,null,251,null,410.54099236741109,{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F56:$S56))","v":410.54099236741109},null,1099.845429293792,61.999480487441865,-0.24785735274549731,null,{"$f":"'Source Data'!P40","v":1},{"$f":"'Source Data'!Q40","v":251}]
[34,{"$f":"'Source Data'!N41","v":1994},1997,{"$f":"'Source Data'!O41","v":48},null,0,0,0,0,0,0,1,0,0,0,0,0,1,0,null,578,null,444.33452527972338,444.33452527972338,null,3079.4873934452316,40.209477579869308,0.19960526704197076,null,{"$f":"'Source Data'!P41","v":1},{"$f":"'Source Data'!Q41","v":578}]
[35,{"$f":"'Source Data'!N42","v":1988},1992,{"$f":"'Source Data'!O42","v":60},null,1,0,0,0,0,0,0,0,0,0,0,0,1,1,null,29,null,6.3091209142371563,6.3091209142371563,null,47.108773252060686,81.608198778191266,0.28436404142727667,null,{"$f":"'Source Data'!P42","v":1},{"$f":"'Source Data'!Q42","v":29}]
[36,{"$f":"'Source Data'!N43","v":1989},1993,{"$f":"'Source Data'!O43","v":60},null,0,1,0,0,0,0,0,0,0,0,0,0,1,1,null,85,null,21.515236645758051,21.515236645758051,null,239.32947940777839,187.32376708200044,0.43082829984926874,null,{"$f":"'Source Data'!P43","v":1},{"$f":"'Source Data'!Q43","v":85}]
[37,{"$f":"'Source Data'!N44","v":1990},1994,{"$f":"'Source Data'!O44","v":60},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1,null,109,null,56.518748749786788,56.518748749786788,null,383.24964496332279,48.73217814820071,0.21974332580224928,null,{"$f":"'Source Data'!P44","v":1},{"$f":"'Source Data'!Q44","v":109}]
[38,{"$f":"'Source Data'!N45","v":1991},1995,{"$f":"'Source Data'!O45","v":60},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1,null,215,null,72.661217896134417,72.661217896134417,null,848.78745657307661,278.83277321022683,0.52562945100914527,null,{"$f":"'Source Data'!P45","v":1},{"$f":"'Source Data'!Q45","v":215}]
[39,{"$f":"'Source Data'!N46","v":1992},1996,{"$f":"'Source Data'!O46","v":60},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1,null,-115,null,159.16919372506263,159.16919372506263,null,-742.21548473739404,472.25687979353592,-0.68406430368972304,null,{"$f":"'Source Data'!P46","v":1},{"$f":"'Source Data'!Q46","v":-115}]
[40,{"$f":"'Source Data'!N47","v":1993},1997,{"$f":"'Source Data'!O47","v":60},null,0,0,0,0,0,1,0,0,0,0,0,0,1,1,null,153,null,176.32752762635496,176.32752762635496,null,615.04098473283466,3.0861519609772978,-5.5298892690096906E-2,null,{"$f":"'Source Data'!P47","v":1},{"$f":"'Source Data'!Q47","v":153}]
[41,{"$f":"'Source Data'!N48","v":1988},1993,{"$f":"'Source Data'!O48","v":72},null,1,0,0,0,0,0,0,0,0,{"$f":"($D64=O$23)*1","v":0},0,0,1,2,null,20,null,2.7097700667795106,2.7097700667795106,null,17.227505634923368,110.32377056955622,0.33063005540261958,null,{"$f":"'Source Data'!P48","v":1},{"$f":"'Source Data'!Q48","v":20}]
[42,{"$f":"'Source Data'!N49","v":1989},1994,{"$f":"'Source Data'!O49","v":72},null,0,1,0,0,0,0,0,0,0,0,0,0,1,2,null,60,null,9.2408031221576383,9.2408031221576383,null,124.17692486937469,278.81733152669693,0.52561489619924961,null,{"$f":"'Source Data'!P49","v":1},{"$f":"'Source Data'!Q49","v":60}]
[43,{"$f":"'Source Data'!N50","v":1990},1995,{"$f":"'Source Data'!O50","v":72},null,0,0,1,0,0,0,0,0,0,0,0,0,1,2,null,6,null,24.274826185118695,24.274826185118695,null,-5.1381870616618421,13.757844012948468,-0.11675701201266911,null,{"$f":"'Source Data'!P50","v":1},{"$f":"'Source Data'!Q50","v":6}]
[44,{"$f":"'Source Data'!N51","v":1991},1996,{"$f":"'Source Data'!O51","v":72},null,0,0,0,1,0,0,0,0,0,0,0,0,1,2,null,75,null,31.208023423100865,31.208023423100865,null,226.84261828330196,61.450133720808829,0.24675683876765908,null,{"$f":"'Source Data'!P51","v":1},{"$f":"'Source Data'!Q51","v":75}]
[45,{"$f":"'Source Data'!N52","v":1992},1997,{"$f":"'Source Data'!O52","v":72},null,0,0,0,0,1,0,0,0,0,0,0,0,1,2,null,68,null,68.363235159482471,68.363235159482471,null,218.92555724755715,1.9299815284700625E-3,-1.3828795613523195E-3,null,{"$f":"'Source Data'!P52","v":1},{"$f":"'Source Data'!Q52","v":68}]
[46,{"$f":"'Source Data'!N53","v":1988},1994,{"$f":"'Source Data'!O53","v":84},null,1,0,0,0,0,0,0,0,0,0,0,0,1,3,null,-50,null,1.1638473750351426,1.1638473750351426,null,-8.7504083554498031,2249.2118248209708,-1.4928733341549516,null,{"$f":"'Source Data'!P53","v":1},{"$f":"'Source Data'!Q53","v":-50}]
[47,{"$f":"'Source Data'!N54","v":1989},1995,{"$f":"'Source Data'!O54","v":84},null,0,1,0,0,0,0,0,0,0,0,0,0,1,3,null,9,null,3.9689287990850124,3.9689287990850124,null,8.4375373103531821,6.3774581782649946,7.9493494959637603E-2,null,{"$f":"'Source Data'!P54","v":1},{"$f":"'Source Data'!Q54","v":9}]
[48,{"$f":"'Source Data'!N55","v":1990},1996,{"$f":"'Source Data'!O55","v":84},null,0,0,1,0,0,0,0,0,0,0,0,0,1,3,null,-97,null,10.426047981466455,10.426047981466455,null,-237.82385495943109,1106.877294774654,-1.0472672465592032,null,{"$f":"'Source Data'!P55","v":1},{"$f":"'Source Data'!Q55","v":-97}]
[49,{"$f":"'Source Data'!N56","v":1991},1997,{"$f":"'Source Data'!O56","v":84},null,{"$f":"($B72=F$23)*1","v":0},0,0,1,0,0,0,0,0,0,0,0,1,3,null,92,null,13.403859089851919,13.403859089851919,null,225.38606537946529,460.86379486372965,0.67576248381938842,null,{"$f":"'Source Data'!P56","v":1},{"$f":"'Source Data'!Q56","v":92}]
[50,{"$f":"'Source Data'!N57","v":1988},1995,{"$f":"'Source Data'!O57","v":96},null,1,0,0,0,0,0,0,0,0,0,0,0,1,4,null,0,null,0.49987293349432677,0.49987293349432677,null,-0.49987293349432677,0.49987293349432677,-2.2255512134556614E-2,null,{"$f":"'Source Data'!P57","v":1},{"$f":"'Source Data'!Q57","v":0}]
[51,{"$f":"'Source Data'!N58","v":1989},1996,{"$f":"'Source Data'!O58","v":96},null,0,1,0,0,0,0,0,0,0,0,0,0,1,4,null,-10,null,1.7046565762704364,1.7046565762704364,null,-7.0382932653221459,80.367498929412776,-0.28219415117595115,null,{"$f":"'Source Data'!P58","v":1},{"$f":"'Source Data'!Q58","v":-10}]
[52,{"$f":"'Source Data'!N59","v":1990},1997,{"$f":"'Source Data'!O59","v":96},null,0,0,1,0,0,0,0,0,0,0,0,0,1,4,null,18,null,4.4779919610085237,4.4779919610085237,null,22.507153052195417,40.831851195501081,0.20114410851464809,null,{"$f":"'Source Data'!P59","v":1},{"$f":"'Source Data'!Q59","v":18}]
[53,{"$f":"'Source Data'!N60","v":1988},1996,{"$f":"'Source Data'!O60","v":108},null,1,0,0,0,0,0,0,0,0,0,0,0,1,5,null,0,null,0.21469563363725305,0.21469563363725305,null,-0.21469563363725305,0.21469563363725305,-1.4585435051618406E-2,null,{"$f":"'Source Data'!P60","v":1},{"$f":"'Source Data'!Q60","v":0}]
[54,{"$f":"'Source Data'!N61","v":1989},1997,{"$f":"'Source Data'!O61","v":108},null,0,1,0,0,0,0,0,0,0,0,0,0,1,5,null,11,null,0.73215071121758468,0.73215071121758468,null,-4.1616085735060624,143.99867049479332,0.37773482213080806,null,{"$f":"'Source Data'!P61","v":1},{"$f":"'Source Data'!Q61","v":11}]
[55,{"$f":"'Source Data'!N62","v":1988},1997,{"$f":"'Source Data'!O62","v":120},null,1,0,0,0,0,0,0,0,0,0,0,0,1,6,null,0,null,9.2211864284555689E-2,9.2211864284555689E-2,null,-9.2211864284555689E-2,9.2211864284555689E-2,-9.5587517536682865E-3,null,{"$f":"'Source Data'!P62","v":1},{"$f":"'Source Data'!Q62","v":0}]
[]
[]
[]
[null,"Inputs for Future Payments (lower right triangle)"]
[]
[{"$f":"A78+1","v":56},{"$f":"'Source Data'!N68","v":1989},{"$f":"B84+D84/12-1","v":1998},{"$f":"'Source Data'!O68","v":120},null,{"$f":"($B84=F$23)*1","v":0},1,0,0,0,0,0,0,0,{"$f":"($D84=O$23)*1","v":0},0,0,{"$f":"($D84>=R$23)*1","v":1},{"$f":"MAX($D84-R$23,0)/12","v":6},null,{"$f":"AE84/AD84","v":13},null,{"$f":"$AD84*X84","v":0.31445903614745091},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F84:$S84))","v":0.31445903614745091},null,null,null,null,null,{"$f":"'Source Data'!P68","v":1},{"$f":"VLOOKUP(B84&\"_\"&D84,'Validation Data'!$N$5:$R$49,5,FALSE)","v":13}]
[{"$f":"A84+1","v":57},{"$f":"'Source Data'!N69","v":1990},1999,{"$f":"'Source Data'!O69","v":120},null,0,0,1,0,0,0,0,0,0,0,0,0,1,6,null,-7,null,0.82605790253401634,0.82605790253401634,null,null,null,null,null,{"$f":"'Source Data'!P69","v":1},{"$f":"VLOOKUP(B85&\"_\"&D85,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-7}]
[58,{"$f":"'Source Data'!N70","v":1990},1998,{"$f":"'Source Data'!O70","v":108},null,0,0,1,0,0,0,0,0,0,0,0,0,1,5,null,-19,null,1.9232994168550273,1.9232994168550273,null,null,null,null,null,{"$f":"'Source Data'!P70","v":1},{"$f":"VLOOKUP(B86&\"_\"&D86,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-19}]
[59,{"$f":"'Source Data'!N71","v":1991},2000,{"$f":"'Source Data'!O71","v":120},null,0,0,0,1,0,0,0,0,0,0,0,0,1,6,null,5,null,1.0619904824250794,1.0619904824250794,null,null,null,null,null,{"$f":"'Source Data'!P71","v":1},{"$f":"VLOOKUP(B87&\"_\"&D87,'Validation Data'!$N$5:$R$49,5,FALSE)","v":5}]
[60,{"$f":"'Source Data'!N72","v":1991},1999,{"$f":"'Source Data'!O72","v":108},null,0,0,0,1,0,0,0,0,0,0,0,0,1,5,null,14,null,2.4726180444350083,2.4726180444350083,null,null,null,null,null,{"$f":"'Source Data'!P72","v":1},{"$f":"VLOOKUP(B88&\"_\"&D88,'Validation Data'!$N$5:$R$49,5,FALSE)","v":14}]
[61,{"$f":"'Source Data'!N73","v":1991},1998,{"$f":"'Source Data'!O73","v":96},null,0,0,0,1,0,0,0,0,0,0,0,0,1,4,null,11,null,5.7569630753229664,5.7569630753229664,null,null,null,null,null,{"$f":"'Source Data'!P73","v":1},{"$f":"VLOOKUP(B89&\"_\"&D89,'Validation Data'!$N$5:$R$49,5,FALSE)","v":11}]
[62,{"$f":"'Source Data'!N74","v":1992},2001,{"$f":"'Source Data'!O74","v":120},null,0,0,0,0,1,0,0,0,0,0,0,0,1,6,null,-22,null,2.3263602472631129,2.3263602472631129,null,null,null,null,null,{"$f":"'Source Data'!P74","v":1},{"$f":"VLOOKUP(B90&\"_\"&D90,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-22}]
[63,{"$f":"'Source Data'!N75","v":1992},2000,{"$f":"'Source Data'!O75","v":108},null,0,0,0,0,1,0,0,0,0,0,0,0,1,5,null,60,null,5.4164330287629134,5.4164330287629134,null,null,null,null,null,{"$f":"'Source Data'!P75","v":1},{"$f":"VLOOKUP(B91&\"_\"&D91,'Validation Data'!$N$5:$R$49,5,FALSE)","v":60}]
[64,{"$f":"'Source Data'!N76","v":1992},1999,{"$f":"'Source Data'!O76","v":96},null,0,0,0,0,1,0,0,0,0,0,0,0,1,4,null,172,null,12.611007598495847,12.611007598495847,null,null,null,null,null,{"$f":"'Source Data'!P76","v":1},{"$f":"VLOOKUP(B92&\"_\"&D92,'Validation Data'!$N$5:$R$49,5,FALSE)","v":172}]
[65,{"$f":"'Source Data'!N77","v":1992},1998,{"$f":"'Source Data'!O77","v":84},null,0,0,0,0,1,0,0,0,0,0,0,0,1,3,null,25,null,29.362038043262459,29.362038043262459,null,null,null,null,null,{"$f":"'Source Data'!P77","v":1},{"$f":"VLOOKUP(B93&\"_\"&D93,'Validation Data'!$N$5:$R$49,5,FALSE)","v":25}]
[66,{"$f":"'Source Data'!N78","v":1993},2002,{"$f":"'Source Data'!O78","v":120},null,0,0,0,0,0,1,0,0,0,0,0,0,1,6,null,-11,null,2.5771403446114873,2.5771403446114873,null,null,null,null,null,{"$f":"'Source Data'!P78","v":1},{"$f":"VLOOKUP(B94&\"_\"&D94,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-11}]
[67,{"$f":"'Source Data'!N79","v":1993},2001,{"$f":"'Source Data'!O79","v":108},null,0,0,0,0,0,1,0,0,0,0,0,0,1,5,null,-6,null,6.0003209299734639,6.0003209299734639,null,null,null,null,null,{"$f":"'Source Data'!P79","v":1},{"$f":"VLOOKUP(B95&\"_\"&D95,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-6}]
[68,{"$f":"'Source Data'!N80","v":1993},2000,{"$f":"'Source Data'!O80","v":96},null,0,0,0,0,0,1,0,0,0,0,0,0,1,4,null,32,null,13.970465884001095,13.970465884001095,null,null,null,null,null,{"$f":"'Source Data'!P80","v":1},{"$f":"VLOOKUP(B96&\"_\"&D96,'Validation Data'!$N$5:$R$49,5,FALSE)","v":32}]
[69,{"$f":"'Source Data'!N81","v":1993},1999,{"$f":"'Source Data'!O81","v":84},null,0,0,0,0,0,1,0,0,0,0,0,0,1,3,null,29,null,32.527246341288894,32.527246341288894,null,null,null,null,null,{"$f":"'Source Data'!P81","v":1},{"$f":"VLOOKUP(B97&\"_\"&D97,'Validation Data'!$N$5:$R$49,5,FALSE)","v":29}]
[70,{"$f":"'Source Data'!N82","v":1993},1998,{"$f":"'Source Data'!O82","v":72},null,0,0,0,0,0,1,0,0,0,0,0,0,1,2,null,78,null,75.732746733846056,75.732746733846056,null,null,null,null,null,{"$f":"'Source Data'!P82","v":1},{"$f":"VLOOKUP(B98&\"_\"&D98,'Validation Data'!$N$5:$R$49,5,FALSE)","v":78}]
[71,{"$f":"'Source Data'!N83","v":1994},2003,{"$f":"'Source Data'!O83","v":120},null,0,0,0,0,0,0,1,0,0,0,0,0,1,6,null,1,null,2.7892767175302113,2.7892767175302113,null,null,null,null,null,{"$f":"'Source Data'!P83","v":1},{"$f":"VLOOKUP(B99&\"_\"&D99,'Validation Data'!$N$5:$R$49,5,FALSE)","v":1}]
[72,{"$f":"'Source Data'!N84","v":1994},2002,{"$f":"'Source Data'!O84","v":108},null,{"$f":"($B100=F$23)*1","v":0},0,0,0,0,0,1,0,0,0,0,0,1,5,null,84,null,6.4942351714288575,6.4942351714288575,null,null,null,null,null,{"$f":"'Source Data'!P84","v":1},{"$f":"VLOOKUP(B100&\"_\"&D100,'Validation Data'!$N$5:$R$49,5,FALSE)","v":84}]
[73,{"$f":"'Source Data'!N85","v":1994},2001,{"$f":"'Source Data'!O85","v":96},null,0,0,0,0,0,0,1,0,0,0,0,0,1,4,null,47,null,15.120439717134948,15.120439717134948,null,null,null,null,null,{"$f":"'Source Data'!P85","v":1},{"$f":"VLOOKUP(B101&\"_\"&D101,'Validation Data'!$N$5:$R$49,5,FALSE)","v":47}]
[74,{"$f":"'Source Data'!N86","v":1994},2000,{"$f":"'Source Data'!O86","v":84},null,0,0,0,0,0,0,1,0,0,0,0,0,1,3,null,-96,null,35.204714828522206,35.204714828522206,null,null,null,null,null,{"$f":"'Source Data'!P86","v":1},{"$f":"VLOOKUP(B102&\"_\"&D102,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-96}]
[75,{"$f":"'Source Data'!N87","v":1994},1999,{"$f":"'Source Data'!O87","v":72},null,0,0,0,0,0,0,1,0,0,0,0,0,1,2,null,143,null,81.966660318289357,81.966660318289357,null,null,null,null,null,{"$f":"'Source Data'!P87","v":1},{"$f":"VLOOKUP(B103&\"_\"&D103,'Validation Data'!$N$5:$R$49,5,FALSE)","v":143}]
[76,{"$f":"'Source Data'!N88","v":1994},1998,{"$f":"'Source Data'!O88","v":60},null,0,0,0,0,0,0,1,0,0,{"$f":"($D104=O$23)*1","v":0},0,0,1,1,null,44,null,190.84186412129662,190.84186412129662,null,null,null,null,null,{"$f":"'Source Data'!P88","v":1},{"$f":"VLOOKUP(B104&\"_\"&D104,'Validation Data'!$N$5:$R$49,5,FALSE)","v":44}]
[77,{"$f":"'Source Data'!N89","v":1995},2004,{"$f":"'Source Data'!O89","v":120},null,0,0,0,0,0,0,0,1,0,0,0,0,1,6,null,22,null,2.5488897655762925,2.5488897655762925,null,null,null,null,null,{"$f":"'Source Data'!P89","v":1},{"$f":"VLOOKUP(B105&\"_\"&D105,'Validation Data'!$N$5:$R$49,5,FALSE)","v":22}]
[78,{"$f":"'Source Data'!N90","v":1995},2003,{"$f":"'Source Data'!O90","v":108},null,0,0,0,0,0,0,0,1,0,0,0,0,1,5,null,73,null,5.9345454897561005,5.9345454897561005,null,null,null,null,null,{"$f":"'Source Data'!P90","v":1},{"$f":"VLOOKUP(B106&\"_\"&D106,'Validation Data'!$N$5:$R$49,5,FALSE)","v":73}]
[79,{"$f":"'Source Data'!N91","v":1995},2002,{"$f":"'Source Data'!O91","v":96},null,0,0,0,0,0,0,0,1,0,0,0,0,1,4,null,67,null,13.817321818160956,13.817321818160956,null,null,null,null,null,{"$f":"'Source Data'!P91","v":1},{"$f":"VLOOKUP(B107&\"_\"&D107,'Validation Data'!$N$5:$R$49,5,FALSE)","v":67}]
[80,{"$f":"'Source Data'!N92","v":1995},2001,{"$f":"'Source Data'!O92","v":84},null,0,0,0,0,0,0,0,1,0,0,0,0,1,3,null,46,null,32.170683088735274,32.170683088735274,null,null,null,null,null,{"$f":"'Source Data'!P92","v":1},{"$f":"VLOOKUP(B108&\"_\"&D108,'Validation Data'!$N$5:$R$49,5,FALSE)","v":46}]
[81,{"$f":"'Source Data'!N93","v":1995},2000,{"$f":"'Source Data'!O93","v":72},null,0,0,0,0,0,0,0,1,0,0,0,0,1,2,null,27,null,74.90256534631304,74.90256534631304,null,null,null,null,null,{"$f":"'Source Data'!P93","v":1},{"$f":"VLOOKUP(B109&\"_\"&D109,'Validation Data'!$N$5:$R$49,5,FALSE)","v":27}]
[82,{"$f":"'Source Data'!N94","v":1995},1999,{"$f":"'Source Data'!O94","v":60},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1,null,-49,null,174.39462755527259,174.39462755527259,null,null,null,null,null,{"$f":"'Source Data'!P94","v":1},{"$f":"VLOOKUP(B110&\"_\"&D110,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-49}]
[83,{"$f":"'Source Data'!N95","v":1995},1998,{"$f":"'Source Data'!O95","v":48},null,0,0,0,0,0,0,0,1,0,0,0,0,1,0,null,399,null,406.04064733330654,406.04064733330654,null,null,null,null,null,{"$f":"'Source Data'!P95","v":1},{"$f":"VLOOKUP(B111&\"_\"&D111,'Validation Data'!$N$5:$R$49,5,FALSE)","v":399}]
[84,{"$f":"'Source Data'!N96","v":1996},2005,{"$f":"'Source Data'!O96","v":120},null,0,0,0,0,0,0,0,0,1,0,0,0,1,6,null,32,null,2.7751924663926508,2.7751924663926508,null,null,null,null,null,{"$f":"'Source Data'!P96","v":1},{"$f":"VLOOKUP(B112&\"_\"&D112,'Validation Data'!$N$5:$R$49,5,FALSE)","v":32}]
[85,{"$f":"'Source Data'!N97","v":1996},2004,{"$f":"'Source Data'!O97","v":108},null,0,0,0,0,0,0,0,0,1,0,0,0,1,5,null,184,null,6.4614430004241203,6.4614430004241203,null,null,null,null,null,{"$f":"'Source Data'!P97","v":1},{"$f":"VLOOKUP(B113&\"_\"&D113,'Validation Data'!$N$5:$R$49,5,FALSE)","v":184}]
[86,{"$f":"'Source Data'!N98","v":1996},2003,{"$f":"'Source Data'!O98","v":96},null,0,0,0,0,0,0,0,0,1,0,0,0,1,4,null,102,null,15.044090149898377,15.044090149898377,null,null,null,null,null,{"$f":"'Source Data'!P98","v":1},{"$f":"VLOOKUP(B114&\"_\"&D114,'Validation Data'!$N$5:$R$49,5,FALSE)","v":102}]
[87,{"$f":"'Source Data'!N99","v":1996},2002,{"$f":"'Source Data'!O99","v":84},null,0,0,0,0,0,0,0,0,1,0,0,0,1,3,null,227,null,35.026951166080664,35.026951166080664,null,null,null,null,null,{"$f":"'Source Data'!P99","v":1},{"$f":"VLOOKUP(B115&\"_\"&D115,'Validation Data'!$N$5:$R$49,5,FALSE)","v":227}]
[88,{"$f":"'Source Data'!N100","v":1996},2001,{"$f":"'Source Data'!O100","v":72},null,{"$f":"($B116=F$23)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,1,2,null,331,null,81.552775592699234,81.552775592699234,null,null,null,null,null,{"$f":"'Source Data'!P100","v":1},{"$f":"VLOOKUP(B116&\"_\"&D116,'Validation Data'!$N$5:$R$49,5,FALSE)","v":331}]
[89,{"$f":"'Source Data'!N101","v":1996},2000,{"$f":"'Source Data'!O101","v":60},null,0,0,0,0,0,0,0,0,1,0,0,0,1,1,null,463,null,189.87822192511305,189.87822192511305,null,null,null,null,null,{"$f":"'Source Data'!P101","v":1},{"$f":"VLOOKUP(B117&\"_\"&D117,'Validation Data'!$N$5:$R$49,5,FALSE)","v":463}]
[90,{"$f":"'Source Data'!N102","v":1996},1999,{"$f":"'Source Data'!O102","v":48},null,0,0,0,0,0,0,0,0,1,0,0,0,1,0,null,337,null,442.09089021698583,442.09089021698583,null,null,null,null,null,{"$f":"'Source Data'!P102","v":1},{"$f":"VLOOKUP(B118&\"_\"&D118,'Validation Data'!$N$5:$R$49,5,FALSE)","v":337}]
[91,{"$f":"'Source Data'!N103","v":1996},1998,{"$f":"'Source Data'!O103","v":36},null,0,0,0,0,0,0,0,0,1,0,0,1,0,0,null,948,null,588.84687727391315,588.84687727391315,null,null,null,null,null,{"$f":"'Source Data'!P103","v":1},{"$f":"VLOOKUP(B119&\"_\"&D119,'Validation Data'!$N$5:$R$49,5,FALSE)","v":948}]
[92,{"$f":"'Source Data'!N104","v":1997},2006,{"$f":"'Source Data'!O104","v":120},null,0,0,0,0,0,0,0,0,0,0,0,0,1,6,null,309,null,3.5209801389104842,3.5209801389104842,null,null,null,null,null,{"$f":"'Source Data'!P104","v":1},{"$f":"VLOOKUP(B120&\"_\"&D120,'Validation Data'!$N$5:$R$49,5,FALSE)","v":309}]
[93,{"$f":"'Source Data'!N105","v":1997},2005,{"$f":"'Source Data'!O105","v":108},null,0,0,0,0,0,0,0,0,0,0,0,0,1,5,null,473,null,8.1978503288343116,8.1978503288343116,null,null,null,null,null,{"$f":"'Source Data'!P105","v":1},{"$f":"VLOOKUP(B121&\"_\"&D121,'Validation Data'!$N$5:$R$49,5,FALSE)","v":473}]
[94,{"$f":"'Source Data'!N106","v":1997},2004,{"$f":"'Source Data'!O106","v":96},null,0,0,0,0,0,0,0,0,0,0,0,0,1,4,null,517,null,19.086943794793559,19.086943794793559,null,null,null,null,null,{"$f":"'Source Data'!P106","v":1},{"$f":"VLOOKUP(B122&\"_\"&D122,'Validation Data'!$N$5:$R$49,5,FALSE)","v":517}]
[95,{"$f":"'Source Data'!N107","v":1997},2003,{"$f":"'Source Data'!O107","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,1,3,null,496,null,44.439872504651035,44.439872504651035,null,null,null,null,null,{"$f":"'Source Data'!P107","v":1},{"$f":"VLOOKUP(B123&\"_\"&D123,'Validation Data'!$N$5:$R$49,5,FALSE)","v":496}]
[96,{"$f":"'Source Data'!N108","v":1997},2002,{"$f":"'Source Data'!O108","v":72},null,0,0,0,0,0,0,0,0,0,0,0,0,1,2,null,368,null,103.46875274858527,103.46875274858527,null,null,null,null,null,{"$f":"'Source Data'!P108","v":1},{"$f":"VLOOKUP(B124&\"_\"&D124,'Validation Data'!$N$5:$R$49,5,FALSE)","v":368}]
[97,{"$f":"'Source Data'!N109","v":1997},2001,{"$f":"'Source Data'!O109","v":60},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,null,898,null,240.9048944554784,240.9048944554784,null,null,null,null,null,{"$f":"'Source Data'!P109","v":1},{"$f":"VLOOKUP(B125&\"_\"&D125,'Validation Data'!$N$5:$R$49,5,FALSE)","v":898}]
[98,{"$f":"'Source Data'!N110","v":1997},2000,{"$f":"'Source Data'!O110","v":48},null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,null,1008,null,560.89560017817746,560.89560017817746,null,null,null,null,null,{"$f":"'Source Data'!P110","v":1},{"$f":"VLOOKUP(B126&\"_\"&D126,'Validation Data'!$N$5:$R$49,5,FALSE)","v":1008}]
[99,{"$f":"'Source Data'!N111","v":1997},1999,{"$f":"'Source Data'!O111","v":36},null,0,0,0,0,0,0,0,0,0,0,0,1,0,0,null,2034,null,747.08986308107194,747.08986308107194,null,null,null,null,null,{"$f":"'Source Data'!P111","v":1},{"$f":"VLOOKUP(B127&\"_\"&D127,'Validation Data'!$N$5:$R$49,5,FALSE)","v":2034}]
[100,{"$f":"'Source Data'!N112","v":1997},1998,{"$f":"'Source Data'!O112","v":24},null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,6512,null,6177.0617884345793,6177.0617884345793,null,null,null,null,null,{"$f":"'Source Data'!P112","v":1},{"$f":"VLOOKUP(B128&\"_\"&D128,'Validation Data'!$N$5:$R$49,5,FALSE)","v":6512}]

{"sheet":"GLM Calculation - Smooth w Log","index":2,"n_rows":128,"n_cols":34,"rows_kept":128,"cut":false,"hidden":false,"merged":[[20,5,20,18],[20,22,20,27],[21,5,21,13],[21,14,21,18]]}
[null,null,null,null,null,null,null,null,"Generalized Linear Model"]
[null,null,null,null,null,null,null,null,"Poisson with Log-Link"]
[null,null,null,null,null,null,null,null,"Smoothing  with Pareto Decay (Inverse Power)"]
[]
[null,null,null,"Suggested Starting Values"]
[null,null,null,"Value:",null,1,1,1,1,1,1,1,1,1,{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},1]
[null,null,null,"Parameter:",null,{"$f":"LN(F6)","v":0},0,0,0,0,0,0,{"$f":"LN(M6)","v":0},0,{"$f":"LN(O6)","v":7.5840059689732602},{"$f":"LN(P6)","v":7.5840059689732602},{"$f":"LN(Q6)","v":7.5840059689732602},{"$f":"LN(R6)","v":7.5840059689732602},{"$f":"LN(S6)","v":0}]
[]
[null,null,null,"GLM Fitted Values"]
[null,null,null,"Value:",null,{"$f":"EXP(F11)","v":2.607214942652445E-2},{"$f":"EXP(G11)","v":8.9020704456914901E-2},0.2341754349680171,0.30149772543428371,0.66126934694269057,0.73279251112745403,0.79173927678071865,0.72391483763524134,0.78818748101527003,14280,6177.0617884345902,747.08986308107126,573.21939177459876,null,null,null,null,{"$f":"SUM(W84:W128)","v":11034.437190169941},"check"]
[null,null,null,"Parameter:",null,-3.6468876061605831,-2.4188863019578126,-1.4516847224401055,-1.1989928070082507,-0.41359403810124473,-0.31089268520574909,-0.23352313734854488,-0.32308152109071997,-0.23801929735260971,9.5666152358935754,8.7285979986302618,6.6161854765334889,6.3512685261120545,-1.4981052250721234,null,null,null,11034.437190169941,"Future Payments"]
[null,null,null,"Std Error:",null,1.3249456678825415,0.75349047342061581,0.51224049694605234,0.46969986463581231,0.37570467633865523,0.36711192710684659,0.36141672053492535,0.37038887424366973,0.36559896835382921,0.261471037546542,0.34703436357010009,0.6734547301960413,0.81855991648544746,1.5777310452178122,null,null,null,4485.6713311956919,"Standard Error"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum VM",{"$f":"SUM(AA24:AA78)","v":40027.57201680154}]
[null,null,null,"Weighted Actual:",null,{"$f":"SUMPRODUCT(F$24:F$78,$U$24:$U$78)/SUM(F$24:F$78)","v":58.1},{"$f":"SUMPRODUCT(G$24:G$78,$U$24:$U$78)/SUM(G$24:G$78)","v":220.11111111111111},650.25,954.57142857142856,2434.6666666666665,3221.4,4310.5,5116.666666666667,8062,7637.9,2984.6666666666665,332.5,80.571428571428569,21.535452967345744,null,null,null,null,null,null,"# Points",{"$f":"COUNT($U$24:$U$78)","v":55}]
[null,null,null,"Weighted Fitted:",null,{"$f":"SUMPRODUCT(F$24:F$78,$W$24:$W$78)/SUM(F$24:F$78)","v":58.1},220.11111111111134,650.24999999999966,954.5714285714281,2434.6666666666661,3221.3999999999996,4310.4999999999991,5116.6666666666688,8061.9999999999982,7637.9,2984.6666666666638,332.49999999999977,80.571428571428626,21.535452967345769,null,null,null,null,null,null,"# Param",{"$f":"COUNT($F$11:$S$11)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg VM",{"$f":"AA15/(AA16-AA17)","v":976.28224431223271}]
[]
[]
[null,null,null,null,null,"DESIGN MATRIX  (X)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESPONSE (Y)",null,"RESULTS OF GLM FIT",null,null,null,null,null,null,"WEIGHTS"]
[null,null,null,null,null,"Accident Year (excl. latest)",null,null,null,null,null,null,null,null,"Development Age",null,null,null,null,null,{"$f":"SUMPRODUCT(CountWts,ActualLRs)/SUM(CountWts)","v":1966.4909090909091},null,{"$f":"SUMPRODUCT(CountWts,X$24:X$78)/SUM(CountWts)","v":1966.4909090909086}]
["Index","Accident Year","Calendar Year","Age",null,{"$f":"'Source Data'!$A$8","v":1988},{"$f":"F23+1","v":1989},{"$f":"G23+1","v":1990},1991,1992,1993,1994,1995,1996,{"$f":"'Source Data'!B6","v":12},{"$f":"'Source Data'!C6","v":24},{"$f":"'Source Data'!D6","v":36},48,"log(t)",null,"Actual Loss",null,"Expected Loss","Fitted LR",null,"QLL","V/M Ratio","Standard Residual",null,"Earned Premium","Loss Dollars"]
[1,{"$f":"'Source Data'!N8","v":1988},{"$f":"B24+D24/12-1","v":1988},{"$f":"'Source Data'!O8","v":12},null,{"$f":"($B24=F$23)*1","v":1},0,0,0,0,0,0,0,0,{"$f":"($D24=O$23)*1","v":1},0,0,{"$f":"($D24>=R$23)*1","v":0},{"$f":"LN(1+MAX($D24-R$23,0)/12)","v":0},null,{"$f":"AE24/AD24","v":267},null,{"$f":"$AD24*X24","v":372.31029381076934},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F24:$S24))","v":372.31029381076934},null,{"$f":"$AD24*($U24*LN(X24)-X24)","v":1208.2569833279399},{"$f":"($AE24-W24)^2/W24","v":29.787674869251141},{"$f":"($AE24-W24)/(W24*AA$18)^0.5","v":-0.17467494171966533},null,{"$f":"'Source Data'!P8","v":1},{"$f":"'Source Data'!Q8","v":267},null,12,{"$f":"SUMPRODUCT(($AG24=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG24=$D$24:$D$78)*1)","v":4.5313728031524378E-2}]
[{"$f":"A24+1","v":2},{"$f":"'Source Data'!N9","v":1989},1989,{"$f":"'Source Data'!O9","v":12},null,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,2071,null,1271.2156596447455,1271.2156596447455,null,13531.73096253622,503.18369367495666,0.71791922599660285,null,{"$f":"'Source Data'!P9","v":1},{"$f":"'Source Data'!Q9","v":2071},null,{"$f":"AG24+12","v":24},{"$f":"SUMPRODUCT(($AG25=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG25=$D$24:$D$78)*1)","v":-2.7787950335616332E-2}]
[3,{"$f":"'Source Data'!N10","v":1990},1990,{"$f":"'Source Data'!O10","v":12},null,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,4183,null,3344.0252113432821,3344.0252113432821,null,30600.72912643258,210.48845373950968,0.46432967867564451,null,{"$f":"'Source Data'!P10","v":1},{"$f":"'Source Data'!Q10","v":4183},null,{"$f":"AG25+12","v":36},-0.31264988094184737]
[4,{"$f":"'Source Data'!N11","v":1991},1991,{"$f":"'Source Data'!O11","v":12},null,0,0,0,1,0,0,0,0,0,1,0,0,0,0,null,3837,null,4305.3875192015712,4305.3875192015712,null,27801.17974043142,50.95635808980262,-0.22846069573643127,null,{"$f":"'Source Data'!P11","v":1},{"$f":"'Source Data'!Q11","v":3837},null,48,0.13928756569053666]
[5,{"$f":"'Source Data'!N12","v":1992},1992,{"$f":"'Source Data'!O12","v":12},null,0,0,0,0,1,0,0,0,0,1,0,0,0,0,null,9195,null,9442.9262743416239,9442.9262743416239,null,74719.103639358858,6.5093632760787123,-8.1654769893944629E-2,null,{"$f":"'Source Data'!P12","v":1},{"$f":"'Source Data'!Q12","v":9195},null,60,0.17858358819559558]
[6,{"$f":"'Source Data'!N13","v":1993},1993,{"$f":"'Source Data'!O13","v":12},null,0,0,0,0,0,1,0,0,0,1,0,0,0,0,null,10839,null,10464.277058900045,10464.277058900045,null,89858.499668005301,13.418727523768426,0.11723788410569488,null,{"$f":"'Source Data'!P13","v":1},{"$f":"'Source Data'!Q13","v":10839},null,72,0.18425129829714054]
[7,{"$f":"'Source Data'!N14","v":1994},1994,{"$f":"'Source Data'!O14","v":12},null,0,0,0,0,0,0,1,0,0,1,0,0,0,0,null,9949,null,11306.036872428662,11306.036872428662,null,81548.896415995841,162.88192705454878,-0.40845926731646781,null,{"$f":"'Source Data'!P14","v":1},{"$f":"'Source Data'!Q14","v":9949},null,84,-0.39613212908136219]
[8,{"$f":"'Source Data'!N15","v":1995},1995,{"$f":"'Source Data'!O15","v":12},null,0,0,0,0,0,0,0,1,0,1,0,0,0,0,null,10114,null,10337.503881431256,10337.503881431256,null,83151.596110084836,4.8323062886164081,-7.0354119382488992E-2,null,{"$f":"'Source Data'!P15","v":1},{"$f":"'Source Data'!Q15","v":10114},null,96,-6.6725962247884518E-2]
[9,{"$f":"'Source Data'!N16","v":1996},1996,{"$f":"'Source Data'!O16","v":12},null,0,0,0,0,0,0,0,0,1,1,0,0,0,0,null,11644,null,11255.317228898059,11255.317228898059,null,97366.853879472954,13.422482323607948,0.11725428558629955,null,{"$f":"'Source Data'!P16","v":1},{"$f":"'Source Data'!Q16","v":11644},null,108,4.8274659295563654E-2]
[10,{"$f":"'Source Data'!N17","v":1997},1997,{"$f":"'Source Data'!O17","v":12},null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,null,14280,null,14280,14280,null,122331.26556856025,0,0,null,{"$f":"'Source Data'!P17","v":1},{"$f":"'Source Data'!Q17","v":14280},null,120,-2.8803035859390518E-2]
[11,{"$f":"'Source Data'!N18","v":1988},1989,{"$f":"'Source Data'!O18","v":24},null,{"$f":"($B34=F$23)*1","v":1},0,0,0,0,0,0,0,0,0,1,0,0,0,null,177,null,161.04927796494107,161.04927796494107,null,738.41346150219215,1.5797992804109349,4.0226593828703361E-2,null,{"$f":"'Source Data'!P18","v":1},{"$f":"'Source Data'!Q18","v":177}]
[12,{"$f":"'Source Data'!N19","v":1989},1990,{"$f":"'Source Data'!O19","v":24},null,0,1,0,0,0,0,0,0,0,0,1,0,0,0,null,947,null,549.88639188033812,549.88639188033812,null,5425.4105848684712,286.7850888518326,0.54198914429705514,null,{"$f":"'Source Data'!P19","v":1},{"$f":"'Source Data'!Q19","v":947}]
[13,{"$f":"'Source Data'!N20","v":1990},1991,{"$f":"'Source Data'!O20","v":24},null,0,0,1,0,0,0,0,0,0,0,1,0,0,0,null,-86,null,1446.516131130988,1446.516131130988,null,-2072.3306728833413,1623.6291055671718,-1.2896020610873791,null,{"$f":"'Source Data'!P20","v":1},{"$f":"'Source Data'!Q20","v":-86}]
[14,{"$f":"'Source Data'!N21","v":1991},1992,{"$f":"'Source Data'!O21","v":24},null,0,0,0,1,0,0,0,0,0,0,1,0,0,0,null,1587,null,1862.3700790800572,1862.3700790800572,null,10087.113360024074,40.716225687009285,-0.20421896040921317,null,{"$f":"'Source Data'!P21","v":1},{"$f":"'Source Data'!Q21","v":1587}]
[15,{"$f":"'Source Data'!N22","v":1992},1993,{"$f":"'Source Data'!O22","v":24},null,0,0,0,0,1,0,0,0,0,0,1,0,0,0,null,4594,null,4084.7016148627904,4084.7016148627904,null,34114.426579807514,63.501540518788303,0.25503773055578044,null,{"$f":"'Source Data'!P22","v":1},{"$f":"'Source Data'!Q22","v":4594}]
[16,{"$f":"'Source Data'!N23","v":1993},1994,{"$f":"'Source Data'!O23","v":24},null,0,0,0,0,0,1,0,0,0,0,1,0,0,0,null,4026,null,4526.504619336426,4526.504619336426,null,29363.176972510664,55.341791303379708,-0.23808876962512204,null,{"$f":"'Source Data'!P23","v":1},{"$f":"'Source Data'!Q23","v":4026}]
[17,{"$f":"'Source Data'!N24","v":1994},1995,{"$f":"'Source Data'!O24","v":24},null,0,0,0,0,0,0,1,0,0,0,1,0,0,0,null,6157,null,4890.6224330050145,4890.6224330050145,null,47413.553487906516,327.91575390593943,0.57955338327404049,null,{"$f":"'Source Data'!P24","v":1},{"$f":"'Source Data'!Q24","v":6157}]
[18,{"$f":"'Source Data'!N25","v":1995},1996,{"$f":"'Source Data'!O25","v":24},null,0,0,0,0,0,0,0,1,0,0,1,0,0,0,null,4980,null,4471.6666816374836,4471.6666816374836,null,37387.805376509437,57.786677978158849,0.24329107024339877,null,{"$f":"'Source Data'!P25","v":1},{"$f":"'Source Data'!Q25","v":4980}]
[19,{"$f":"'Source Data'!N26","v":1996},1997,{"$f":"'Source Data'!O26","v":24},null,0,0,0,0,0,0,0,0,1,0,1,0,0,0,null,4480,null,4868.6827711019387,4868.6827711019387,null,33169.109810621943,31.029809016965199,-0.17827968409781081,null,{"$f":"'Source Data'!P26","v":1},{"$f":"'Source Data'!Q26","v":4480}]
[20,{"$f":"'Source Data'!N27","v":1988},1990,{"$f":"'Source Data'!O27","v":36},null,1,0,0,0,0,0,0,0,0,0,0,1,0,0,null,-29,null,19.478238545291379,19.478238545291379,null,-105.58787678610564,120.65462731599472,-0.35154772826946834,null,{"$f":"'Source Data'!P27","v":1},{"$f":"'Source Data'!Q27","v":-29}]
[21,{"$f":"'Source Data'!N28","v":1989},1991,{"$f":"'Source Data'!O28","v":36},null,{"$f":"($B44=F$23)*1","v":0},1,0,0,0,0,0,0,0,{"$f":"($D44=O$23)*1","v":0},0,1,0,0,null,-1240,null,66.506465904097041,66.506465904097041,null,-5271.1574423779357,25666.063024769122,-5.1273378251068769,null,{"$f":"'Source Data'!P28","v":1},{"$f":"'Source Data'!Q28","v":-1240}]
[22,{"$f":"'Source Data'!N29","v":1990},1992,{"$f":"'Source Data'!O29","v":36},null,0,0,1,0,0,0,0,0,0,0,0,1,0,0,null,977,null,174.95009364720622,174.95009364720622,null,4870.7671431020299,3676.9574618104116,1.9406919632746806,null,{"$f":"'Source Data'!P29","v":1},{"$f":"'Source Data'!Q29","v":977}]
[23,{"$f":"'Source Data'!N30","v":1991},1993,{"$f":"'Source Data'!O30","v":36},null,0,0,0,1,0,0,0,0,0,0,0,1,0,0,null,571,null,225.24589441395338,225.24589441395338,null,2867.9711198849573,530.73509659584522,0.73731184073273037,null,{"$f":"'Source Data'!P30","v":1},{"$f":"'Source Data'!Q30","v":571}]
[24,{"$f":"'Source Data'!N31","v":1992},1994,{"$f":"'Source Data'!O31","v":36},null,0,0,0,0,1,0,0,0,0,0,0,1,0,0,null,729,null,494.02762586712419,494.02762586712419,null,4027.6615327499817,111.75896592570358,0.33834011449245005,null,{"$f":"'Source Data'!P31","v":1},{"$f":"'Source Data'!Q31","v":729}]
[25,{"$f":"'Source Data'!N32","v":1993},1995,{"$f":"'Source Data'!O32","v":36},null,0,0,0,0,0,1,0,0,0,0,0,1,0,0,null,838,null,547.46185680504402,547.46185680504402,null,4736.3735023276022,154.18866465656393,0.39740975949781332,null,{"$f":"'Source Data'!P32","v":1},{"$f":"'Source Data'!Q32","v":838}]
[26,{"$f":"'Source Data'!N33","v":1994},1996,{"$f":"'Source Data'!O33","v":36},null,0,0,0,0,0,0,1,0,0,0,0,1,0,0,null,558,null,591.50038788601341,591.50038788601341,null,2970.0251973791851,1.8973377050931459,-4.4084368426279517E-2,null,{"$f":"'Source Data'!P33","v":1},{"$f":"'Source Data'!Q33","v":558}]
[27,{"$f":"'Source Data'!N34","v":1995},1997,{"$f":"'Source Data'!O34","v":36},null,0,0,0,0,0,0,0,1,0,0,0,1,0,0,null,256,null,540.82943693126833,540.82943693126833,null,1070.2051756620804,150.00627296271514,-0.39198280372982819,null,{"$f":"'Source Data'!P34","v":1},{"$f":"'Source Data'!Q34","v":256}]
[28,{"$f":"'Source Data'!N35","v":1988},1991,{"$f":"'Source Data'!O35","v":48},null,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,167,null,14.945061636528798,14.945061636528798,null,436.68655199536693,1547.0464319937814,1.2588209985767551,null,{"$f":"'Source Data'!P35","v":1},{"$f":"'Source Data'!Q35","v":167}]
[29,{"$f":"'Source Data'!N36","v":1989},1992,{"$f":"'Source Data'!O36","v":48},null,0,1,0,0,0,0,0,0,0,0,0,0,1,0,null,48,null,51.028394064139079,51.028394064139079,null,137.72595269526454,0.17972681241320845,-1.3568090775092478E-2,null,{"$f":"'Source Data'!P36","v":1},{"$f":"'Source Data'!Q36","v":48}]
[30,{"$f":"'Source Data'!N37","v":1990},1993,{"$f":"'Source Data'!O37","v":48},null,0,0,1,0,0,0,0,0,0,0,0,0,1,0,null,92,null,134.23390040091888,134.23390040091888,null,316.52780953690046,13.28801694465645,-0.11666548510037199,null,{"$f":"'Source Data'!P37","v":1},{"$f":"'Source Data'!Q37","v":92}]
[31,{"$f":"'Source Data'!N38","v":1991},1994,{"$f":"'Source Data'!O38","v":48},null,{"$f":"($B54=F$23)*1","v":0},0,0,1,0,0,0,0,0,0,0,0,1,0,null,305,null,172.82434279486506,172.82434279486506,null,1398.6197515317949,101.08763658569757,0.32178168834374093,null,{"$f":"'Source Data'!P38","v":1},{"$f":"'Source Data'!Q38","v":305}]
[32,{"$f":"'Source Data'!N39","v":1992},1995,{"$f":"'Source Data'!O39","v":48},null,0,0,0,0,1,0,0,0,0,0,0,0,1,0,null,137,null,379.05241285367526,379.05241285367526,null,434.40899200380568,154.56799266148764,-0.39789830399995463,null,{"$f":"'Source Data'!P39","v":1},{"$f":"'Source Data'!Q39","v":137}]
[33,{"$f":"'Source Data'!N40","v":1993},1996,{"$f":"'Source Data'!O40","v":48},null,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"($D56>=R$23)*1","v":1},{"$f":"LN(1+MAX($D56-R$23,0)/12)","v":0},null,{"$f":"AE56/AD56","v":251},null,{"$f":"$AD56*X56","v":420.05087752546012},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F56:$S56))","v":420.05087752546012},null,{"$f":"$AD56*($U56*LN(X56)-X56)","v":1096.0834585420225},{"$f":"($AE56-W56)^2/W56","v":68.035089845505524},{"$f":"($AE56-W56)/(W56*AA$18)^0.5","v":-0.2639847176853522},null,{"$f":"'Source Data'!P40","v":1},{"$f":"'Source Data'!Q40","v":251}]
[34,{"$f":"'Source Data'!N41","v":1994},1997,{"$f":"'Source Data'!O41","v":48},null,0,0,0,0,0,0,1,0,0,0,0,0,1,0,null,578,null,453.8403066803042,453.8403066803042,null,3082.2165280250042,33.967078768303509,0.18652687047403196,null,{"$f":"'Source Data'!P41","v":1},{"$f":"'Source Data'!Q41","v":578}]
[35,{"$f":"'Source Data'!N42","v":1988},1992,{"$f":"'Source Data'!O42","v":60},null,1,0,0,0,0,0,0,0,0,0,0,0,1,0.69314718055994529,null,29,null,5.2908213951964367,5.2908213951964367,null,43.022410308111155,106.24534606759381,0.32988856541389938,null,{"$f":"'Source Data'!P42","v":1},{"$f":"'Source Data'!Q42","v":29}]
[36,{"$f":"'Source Data'!N43","v":1989},1993,{"$f":"'Source Data'!O43","v":60},null,0,1,0,0,0,0,0,0,0,0,0,0,1,0.69314718055994529,null,85,null,18.064971938099621,18.064971938099621,null,227.92288701503745,248.01023754696766,0.50401923255648196,null,{"$f":"'Source Data'!P43","v":1},{"$f":"'Source Data'!Q43","v":85}]
[37,{"$f":"'Source Data'!N44","v":1990},1994,{"$f":"'Source Data'!O44","v":60},null,0,0,1,0,0,0,0,0,0,0,0,0,1,0.69314718055994529,null,109,null,47.521222024669065,47.521222024669065,null,373.34700456501912,79.535836418052583,0.28542613116050997,null,{"$f":"'Source Data'!P44","v":1},{"$f":"'Source Data'!Q44","v":109}]
[38,{"$f":"'Source Data'!N45","v":1991},1995,{"$f":"'Source Data'!O45","v":60},null,0,0,0,1,0,0,0,0,0,0,0,0,1,0.69314718055994529,null,215,null,61.182934718375186,61.182934718375186,null,823.2987511066566,386.7040651246478,0.62936367530763371,null,{"$f":"'Source Data'!P45","v":1},{"$f":"'Source Data'!Q45","v":215}]
[39,{"$f":"'Source Data'!N46","v":1992},1996,{"$f":"'Source Data'!O46","v":60},null,0,0,0,0,1,0,0,0,0,0,0,0,1,0.69314718055994529,null,-115,null,134.19139141756412,134.19139141756412,null,-697.60710505060774,462.74465821280654,-0.68846681513076791,null,{"$f":"'Source Data'!P46","v":1},{"$f":"'Source Data'!Q46","v":-115}]
[40,{"$f":"'Source Data'!N47","v":1993},1997,{"$f":"'Source Data'!O47","v":60},null,0,0,0,0,0,1,0,0,0,0,0,0,1,0.69314718055994529,null,153,null,148.7055874330224,148.7055874330224,null,616.59558204568998,0.12401672064757802,1.1270739865816235E-2,null,{"$f":"'Source Data'!P47","v":1},{"$f":"'Source Data'!Q47","v":153}]
[41,{"$f":"'Source Data'!N48","v":1988},1993,{"$f":"'Source Data'!O48","v":72},null,{"$f":"($B64=F$23)*1","v":1},0,0,0,0,0,0,0,0,{"$f":"($D64=O$23)*1","v":0},0,0,1,1.0986122886681098,null,20,null,2.8821718080346423,2.8821718080346423,null,18.288710391352005,101.66640350613064,0.32270153766379395,null,{"$f":"'Source Data'!P48","v":1},{"$f":"'Source Data'!Q48","v":20}]
[42,{"$f":"'Source Data'!N49","v":1989},1994,{"$f":"'Source Data'!O49","v":72},null,0,1,0,0,0,0,0,0,0,0,0,0,1,1.0986122886681098,null,60,null,9.8408827181728249,9.8408827181728249,null,127.35184213215334,255.66172451643979,0.51173504729188979,null,{"$f":"'Source Data'!P49","v":1},{"$f":"'Source Data'!Q49","v":60}]
[43,{"$f":"'Source Data'!N50","v":1990},1995,{"$f":"'Source Data'!O50","v":72},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1.0986122886681098,null,6,null,25.887157432153494,25.887157432153494,null,-6.3646754700146317,15.277808379224481,-0.12509583026364865,null,{"$f":"'Source Data'!P50","v":1},{"$f":"'Source Data'!Q50","v":6}]
[44,{"$f":"'Source Data'!N51","v":1991},1996,{"$f":"'Source Data'!O51","v":72},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1.0986122886681098,null,75,null,33.329367296016585,33.329367296016585,null,229.65355088810821,52.099447749127414,0.23100898104405343,null,{"$f":"'Source Data'!P51","v":1},{"$f":"'Source Data'!Q51","v":75}]
[45,{"$f":"'Source Data'!N52","v":1992},1997,{"$f":"'Source Data'!O52","v":72},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1.0986122886681098,null,68,null,73.10068065722065,73.10068065722065,null,218.74428144872894,0.35590562130251535,-1.9093244250385846E-2,null,{"$f":"'Source Data'!P52","v":1},{"$f":"'Source Data'!Q52","v":68}]
[46,{"$f":"'Source Data'!N53","v":1988},1994,{"$f":"'Source Data'!O53","v":84},null,1,0,0,0,0,0,0,0,0,0,0,0,1,1.3862943611198906,null,-50,null,1.8730462086183868,1.8730462086183868,null,-33.251350912105487,1436.5971915590269,-1.2130530974711959,null,{"$f":"'Source Data'!P53","v":1},{"$f":"'Source Data'!Q53","v":-50}]
[47,{"$f":"'Source Data'!N54","v":1989},1995,{"$f":"'Source Data'!O54","v":84},null,0,1,0,0,0,0,0,0,0,0,0,0,1,1.3862943611198906,null,9,null,6.3953259182355673,6.3953259182355673,null,10.304780666217045,1.0608258529671848,3.296357849465463E-2,null,{"$f":"'Source Data'!P54","v":1},{"$f":"'Source Data'!Q54","v":9}]
[48,{"$f":"'Source Data'!N55","v":1990},1996,{"$f":"'Source Data'!O55","v":84},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1.3862943611198906,null,-97,null,16.82336977449874,16.82336977449874,null,-290.6319606201501,770.10490053312151,-0.8881518976883116,null,{"$f":"'Source Data'!P55","v":1},{"$f":"'Source Data'!Q55","v":-97}]
[49,{"$f":"'Source Data'!N56","v":1991},1997,{"$f":"'Source Data'!O56","v":84},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1.3862943611198906,null,92,null,21.659862495158777,21.659862495158777,null,261.28253968127206,228.42873288350034,0.48371290033940401,null,{"$f":"'Source Data'!P56","v":1},{"$f":"'Source Data'!Q56","v":92}]
[50,{"$f":"'Source Data'!N57","v":1988},1995,{"$f":"'Source Data'!O57","v":96},null,1,0,0,0,0,0,0,0,0,0,0,0,1,1.6094379124341003,null,0,null,1.3408095507657287,1.3408095507657287,null,-1.3408095507657287,1.3408095507657287,-3.7059183962631394E-2,null,{"$f":"'Source Data'!P57","v":1},{"$f":"'Source Data'!Q57","v":0}]
[51,{"$f":"'Source Data'!N58","v":1989},1996,{"$f":"'Source Data'!O58","v":96},null,0,1,0,0,0,0,0,0,0,0,0,0,1,1.6094379124341003,null,-10,null,4.5780579421769625,4.5780579421769625,null,-19.79080672325242,46.421381303970819,-0.21805765337236324,null,{"$f":"'Source Data'!P58","v":1},{"$f":"'Source Data'!Q58","v":-10}]
[52,{"$f":"'Source Data'!N59","v":1990},1997,{"$f":"'Source Data'!O59","v":96},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1.6094379124341003,null,18,null,12.042914246280153,12.042914246280153,null,32.749661990974403,2.9467012677710658,5.4938950591341074E-2,null,{"$f":"'Source Data'!P59","v":1},{"$f":"'Source Data'!Q59","v":18}]
[53,{"$f":"'Source Data'!N60","v":1988},1996,{"$f":"'Source Data'!O60","v":108},null,1,0,0,0,0,0,0,0,0,0,0,0,1,1.791759469228055,null,0,null,1.0203408080505914,1.0203408080505914,null,-1.0203408080505914,1.0203408080505914,-3.2328453728070521E-2,null,{"$f":"'Source Data'!P60","v":1},{"$f":"'Source Data'!Q60","v":0}]
[54,{"$f":"'Source Data'!N61","v":1989},1997,{"$f":"'Source Data'!O61","v":108},null,0,1,0,0,0,0,0,0,0,0,0,0,1,1.791759469228055,null,{"$f":"AE77/AD77","v":11},null,3.4838499899971511,3.4838499899971511,null,10.245668023546468,16.215540604522992,0.12887777231919784,null,{"$f":"'Source Data'!P61","v":1},{"$f":"'Source Data'!Q61","v":11}]
[55,{"$f":"'Source Data'!N62","v":1988},1997,{"$f":"'Source Data'!O62","v":120},null,1,0,0,0,0,0,0,0,0,0,0,0,1,1.9459101490553132,null,0,null,0.80993827180385269,0.80993827180385269,null,-0.80993827180385269,0.80993827180385281,-2.8803035859390518E-2,null,{"$f":"'Source Data'!P62","v":1},{"$f":"'Source Data'!Q62","v":0}]
[]
[]
[]
[null,"Inputs for Future Payments (lower right triangle)"]
[]
[{"$f":"A78+1","v":56},{"$f":"'Source Data'!N68","v":1989},{"$f":"B84+D84/12-1","v":1998},{"$f":"'Source Data'!O68","v":120},null,{"$f":"($B84=F$23)*1","v":0},1,0,0,0,0,0,0,0,{"$f":"($D84=O$23)*1","v":0},0,0,{"$f":"($D84>=R$23)*1","v":1},{"$f":"LN(1+MAX($D84-R$23,0)/12)","v":1.9459101490553132},null,{"$f":"AE84/AD84","v":13},null,{"$f":"$AD84*X84","v":2.7654519135749926},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F84:$S84))","v":2.7654519135749926},null,null,null,null,null,{"$f":"'Source Data'!P68","v":1},{"$f":"VLOOKUP(B84&\"_\"&D84,'Validation Data'!$N$5:$R$49,5,FALSE)","v":13}]
[{"$f":"A84+1","v":57},{"$f":"'Source Data'!N69","v":1990},1999,{"$f":"'Source Data'!O69","v":120},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1.9459101490553132,null,-7,null,7.2747223097744786,7.2747223097744786,null,null,null,null,null,{"$f":"'Source Data'!P69","v":1},{"$f":"VLOOKUP(B85&\"_\"&D85,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-7}]
[58,{"$f":"'Source Data'!N70","v":1990},1998,{"$f":"'Source Data'!O70","v":108},null,0,0,1,0,0,0,0,0,0,0,0,0,1,1.791759469228055,null,-19,null,9.1645206780604536,9.1645206780604536,null,null,null,null,null,{"$f":"'Source Data'!P70","v":1},{"$f":"VLOOKUP(B86&\"_\"&D86,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-19}]
[59,{"$f":"'Source Data'!N71","v":1991},2000,{"$f":"'Source Data'!O71","v":120},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1.9459101490553132,null,5,null,9.3661072087368957,9.3661072087368957,null,null,null,null,null,{"$f":"'Source Data'!P71","v":1},{"$f":"VLOOKUP(B87&\"_\"&D87,'Validation Data'!$N$5:$R$49,5,FALSE)","v":5}]
[60,{"$f":"'Source Data'!N72","v":1991},1999,{"$f":"'Source Data'!O72","v":108},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1.791759469228055,null,14,null,11.799197210877638,11.799197210877638,null,null,null,null,null,{"$f":"'Source Data'!P72","v":1},{"$f":"VLOOKUP(B88&\"_\"&D88,'Validation Data'!$N$5:$R$49,5,FALSE)","v":14}]
[61,{"$f":"'Source Data'!N73","v":1991},1998,{"$f":"'Source Data'!O73","v":96},null,0,0,0,1,0,0,0,0,0,0,0,0,1,1.6094379124341003,null,11,null,15.50509024718794,15.50509024718794,null,null,null,null,null,{"$f":"'Source Data'!P73","v":1},{"$f":"VLOOKUP(B89&\"_\"&D89,'Validation Data'!$N$5:$R$49,5,FALSE)","v":11}]
[62,{"$f":"'Source Data'!N74","v":1992},2001,{"$f":"'Source Data'!O74","v":120},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1.9459101490553132,null,-22,null,20.542508532677648,20.542508532677648,null,null,null,null,null,{"$f":"'Source Data'!P74","v":1},{"$f":"VLOOKUP(B90&\"_\"&D90,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-22}]
[63,{"$f":"'Source Data'!N75","v":1992},2000,{"$f":"'Source Data'!O75","v":108},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1.791759469228055,null,60,null,25.87895952729416,25.87895952729416,null,null,null,null,null,{"$f":"'Source Data'!P75","v":1},{"$f":"VLOOKUP(B91&\"_\"&D91,'Validation Data'!$N$5:$R$49,5,FALSE)","v":60}]
[64,{"$f":"'Source Data'!N76","v":1992},1999,{"$f":"'Source Data'!O76","v":96},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1.6094379124341003,null,172,null,34.007025715622753,34.007025715622753,null,null,null,null,null,{"$f":"'Source Data'!P76","v":1},{"$f":"VLOOKUP(B92&\"_\"&D92,'Validation Data'!$N$5:$R$49,5,FALSE)","v":172}]
[65,{"$f":"'Source Data'!N77","v":1992},1998,{"$f":"'Source Data'!O77","v":84},null,0,0,0,0,1,0,0,0,0,0,0,0,1,1.3862943611198906,null,25,null,47.506173077793441,47.506173077793441,null,null,null,null,null,{"$f":"'Source Data'!P77","v":1},{"$f":"VLOOKUP(B93&\"_\"&D93,'Validation Data'!$N$5:$R$49,5,FALSE)","v":25}]
[66,{"$f":"'Source Data'!N78","v":1993},2002,{"$f":"'Source Data'!O78","v":120},null,{"$f":"($B94=F$23)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,1,1.9459101490553132,null,-11,null,22.764394693502432,22.764394693502432,null,null,null,null,null,{"$f":"'Source Data'!P78","v":1},{"$f":"VLOOKUP(B94&\"_\"&D94,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-11}]
[67,{"$f":"'Source Data'!N79","v":1993},2001,{"$f":"'Source Data'!O79","v":108},null,0,0,0,0,0,1,0,0,0,0,0,0,1,1.791759469228055,null,-6,null,28.678038419668585,28.678038419668585,null,null,null,null,null,{"$f":"'Source Data'!P79","v":1},{"$f":"VLOOKUP(B95&\"_\"&D95,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-6}]
[68,{"$f":"'Source Data'!N80","v":1993},2000,{"$f":"'Source Data'!O80","v":96},null,0,0,0,0,0,1,0,0,0,0,0,0,1,1.6094379124341003,null,32,null,37.685239585567572,37.685239585567572,null,null,null,null,null,{"$f":"'Source Data'!P80","v":1},{"$f":"VLOOKUP(B96&\"_\"&D96,'Validation Data'!$N$5:$R$49,5,FALSE)","v":32}]
[69,{"$f":"'Source Data'!N81","v":1993},1999,{"$f":"'Source Data'!O81","v":84},null,0,0,0,0,0,1,0,0,0,0,0,0,1,1.3862943611198906,null,29,null,52.644460271267839,52.644460271267839,null,null,null,null,null,{"$f":"'Source Data'!P81","v":1},{"$f":"VLOOKUP(B97&\"_\"&D97,'Validation Data'!$N$5:$R$49,5,FALSE)","v":29}]
[70,{"$f":"'Source Data'!N82","v":1993},1998,{"$f":"'Source Data'!O82","v":72},null,0,0,0,0,0,1,0,0,0,0,0,0,1,1.0986122886681098,null,78,null,81.007280303548228,81.007280303548228,null,null,null,null,null,{"$f":"'Source Data'!P82","v":1},{"$f":"VLOOKUP(B98&\"_\"&D98,'Validation Data'!$N$5:$R$49,5,FALSE)","v":78}]
[71,{"$f":"'Source Data'!N83","v":1994},2003,{"$f":"'Source Data'!O83","v":120},null,0,0,0,0,0,0,1,0,0,0,0,0,1,1.9459101490553132,null,1,null,24.595591681544402,24.595591681544402,null,null,null,null,null,{"$f":"'Source Data'!P83","v":1},{"$f":"VLOOKUP(B99&\"_\"&D99,'Validation Data'!$N$5:$R$49,5,FALSE)","v":1}]
[72,{"$f":"'Source Data'!N84","v":1994},2002,{"$f":"'Source Data'!O84","v":108},null,0,0,0,0,0,0,1,0,0,0,0,0,1,1.791759469228055,null,84,null,30.984936463043237,30.984936463043237,null,null,null,null,null,{"$f":"'Source Data'!P84","v":1},{"$f":"VLOOKUP(B100&\"_\"&D100,'Validation Data'!$N$5:$R$49,5,FALSE)","v":84}]
[73,{"$f":"'Source Data'!N85","v":1994},2001,{"$f":"'Source Data'!O85","v":96},null,0,0,0,0,0,0,1,0,0,0,0,0,1,1.6094379124341003,null,47,null,40.716688396390921,40.716688396390921,null,null,null,null,null,{"$f":"'Source Data'!P85","v":1},{"$f":"VLOOKUP(B101&\"_\"&D101,'Validation Data'!$N$5:$R$49,5,FALSE)","v":47}]
[74,{"$f":"'Source Data'!N86","v":1994},2000,{"$f":"'Source Data'!O86","v":84},null,0,0,0,0,0,0,1,0,0,0,0,0,1,1.3862943611198906,null,-96,null,56.879247902733219,56.879247902733219,null,null,null,null,null,{"$f":"'Source Data'!P86","v":1},{"$f":"VLOOKUP(B102&\"_\"&D102,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-96}]
[75,{"$f":"'Source Data'!N87","v":1994},1999,{"$f":"'Source Data'!O87","v":72},null,0,0,0,0,0,0,1,0,0,0,0,0,1,1.0986122886681098,null,143,null,87.523609408651538,87.523609408651538,null,null,null,null,null,{"$f":"'Source Data'!P87","v":1},{"$f":"VLOOKUP(B103&\"_\"&D103,'Validation Data'!$N$5:$R$49,5,FALSE)","v":143}]
[76,{"$f":"'Source Data'!N88","v":1994},1998,{"$f":"'Source Data'!O88","v":60},null,{"$f":"($B104=F$23)*1","v":0},0,0,0,0,0,1,0,0,{"$f":"($D104=O$23)*1","v":0},0,0,1,0.69314718055994529,null,44,null,160.66765484042361,160.66765484042361,null,null,null,null,null,{"$f":"'Source Data'!P88","v":1},{"$f":"VLOOKUP(B104&\"_\"&D104,'Validation Data'!$N$5:$R$49,5,FALSE)","v":44}]
[77,{"$f":"'Source Data'!N89","v":1995},2004,{"$f":"'Source Data'!O89","v":120},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1.9459101490553132,null,22,null,22.488607400008071,22.488607400008071,null,null,null,null,null,{"$f":"'Source Data'!P89","v":1},{"$f":"VLOOKUP(B105&\"_\"&D105,'Validation Data'!$N$5:$R$49,5,FALSE)","v":22}]
[78,{"$f":"'Source Data'!N90","v":1995},2003,{"$f":"'Source Data'!O90","v":108},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1.791759469228055,null,73,null,28.330608202218301,28.330608202218301,null,null,null,null,null,{"$f":"'Source Data'!P90","v":1},{"$f":"VLOOKUP(B106&\"_\"&D106,'Validation Data'!$N$5:$R$49,5,FALSE)","v":73}]
[79,{"$f":"'Source Data'!N91","v":1995},2002,{"$f":"'Source Data'!O91","v":96},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1.6094379124341003,null,67,null,37.228688450783537,37.228688450783537,null,null,null,null,null,{"$f":"'Source Data'!P91","v":1},{"$f":"VLOOKUP(B107&\"_\"&D107,'Validation Data'!$N$5:$R$49,5,FALSE)","v":67}]
[80,{"$f":"'Source Data'!N92","v":1995},2001,{"$f":"'Source Data'!O92","v":84},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1.3862943611198906,null,46,null,52.006680378098601,52.006680378098601,null,null,null,null,null,{"$f":"'Source Data'!P92","v":1},{"$f":"VLOOKUP(B108&\"_\"&D108,'Validation Data'!$N$5:$R$49,5,FALSE)","v":46}]
[81,{"$f":"'Source Data'!N93","v":1995},2000,{"$f":"'Source Data'!O93","v":72},null,0,0,0,0,0,0,0,1,0,0,0,0,1,1.0986122886681098,null,27,null,80.025889017329177,80.025889017329177,null,null,null,null,null,{"$f":"'Source Data'!P93","v":1},{"$f":"VLOOKUP(B109&\"_\"&D109,'Validation Data'!$N$5:$R$49,5,FALSE)","v":27}]
[82,{"$f":"'Source Data'!N94","v":1995},1999,{"$f":"'Source Data'!O94","v":60},null,0,0,0,0,0,0,0,1,0,0,0,0,1,0.69314718055994529,null,-49,null,146.90404111308675,146.90404111308675,null,null,null,null,null,{"$f":"'Source Data'!P94","v":1},{"$f":"VLOOKUP(B110&\"_\"&D110,'Validation Data'!$N$5:$R$49,5,FALSE)","v":-49}]
[83,{"$f":"'Source Data'!N95","v":1995},1998,{"$f":"'Source Data'!O95","v":48},null,0,0,0,0,0,0,0,1,0,0,0,0,1,0,null,399,null,414.96202292588043,414.96202292588043,null,null,null,null,null,{"$f":"'Source Data'!P95","v":1},{"$f":"VLOOKUP(B111&\"_\"&D111,'Validation Data'!$N$5:$R$49,5,FALSE)","v":399}]
[84,{"$f":"'Source Data'!N96","v":1996},2005,{"$f":"'Source Data'!O96","v":120},null,0,0,0,0,0,0,0,0,1,0,0,0,1,1.9459101490553132,null,32,null,24.485254199313616,24.485254199313616,null,null,null,null,null,{"$f":"'Source Data'!P96","v":1},{"$f":"VLOOKUP(B112&\"_\"&D112,'Validation Data'!$N$5:$R$49,5,FALSE)","v":32}]
[85,{"$f":"'Source Data'!N97","v":1996},2004,{"$f":"'Source Data'!O97","v":108},null,0,0,0,0,0,0,0,0,1,0,0,0,1,1.791759469228055,null,184,null,30.845935949427684,30.845935949427684,null,null,null,null,null,{"$f":"'Source Data'!P97","v":1},{"$f":"VLOOKUP(B113&\"_\"&D113,'Validation Data'!$N$5:$R$49,5,FALSE)","v":184}]
[86,{"$f":"'Source Data'!N98","v":1996},2003,{"$f":"'Source Data'!O98","v":96},null,{"$f":"($B114=F$23)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,1,1.6094379124341003,null,102,null,40.534030587601379,40.534030587601379,null,null,null,null,null,{"$f":"'Source Data'!P98","v":1},{"$f":"VLOOKUP(B114&\"_\"&D114,'Validation Data'!$N$5:$R$49,5,FALSE)","v":102}]
[87,{"$f":"'Source Data'!N99","v":1996},2002,{"$f":"'Source Data'!O99","v":84},null,0,0,0,0,0,0,0,0,1,0,0,0,1,1.3862943611198906,null,227,null,56.624083762507325,56.624083762507325,null,null,null,null,null,{"$f":"'Source Data'!P99","v":1},{"$f":"VLOOKUP(B115&\"_\"&D115,'Validation Data'!$N$5:$R$49,5,FALSE)","v":227}]
[88,{"$f":"'Source Data'!N100","v":1996},2001,{"$f":"'Source Data'!O100","v":72},null,0,0,0,0,0,0,0,0,1,0,0,0,1,1.0986122886681098,null,331,null,87.130972597025334,87.130972597025334,null,null,null,null,null,{"$f":"'Source Data'!P100","v":1},{"$f":"VLOOKUP(B116&\"_\"&D116,'Validation Data'!$N$5:$R$49,5,FALSE)","v":331}]
[89,{"$f":"'Source Data'!N101","v":1996},2000,{"$f":"'Source Data'!O101","v":60},null,0,0,0,0,0,0,0,0,1,0,0,0,1,0.69314718055994529,null,463,null,159.94688891047366,159.94688891047366,null,null,null,null,null,{"$f":"'Source Data'!P101","v":1},{"$f":"VLOOKUP(B117&\"_\"&D117,'Validation Data'!$N$5:$R$49,5,FALSE)","v":463}]
[90,{"$f":"'Source Data'!N102","v":1996},1999,{"$f":"'Source Data'!O102","v":48},null,0,0,0,0,0,0,0,0,1,0,0,0,1,0,null,337,null,451.80434847192623,451.80434847192623,null,null,null,null,null,{"$f":"'Source Data'!P102","v":1},{"$f":"VLOOKUP(B118&\"_\"&D118,'Validation Data'!$N$5:$R$49,5,FALSE)","v":337}]
[91,{"$f":"'Source Data'!N103","v":1996},1998,{"$f":"'Source Data'!O103","v":36},null,0,0,0,0,0,0,0,0,1,0,0,1,0,0,null,948,null,588.84687727391258,588.84687727391258,null,null,null,null,null,{"$f":"'Source Data'!P103","v":1},{"$f":"VLOOKUP(B119&\"_\"&D119,'Validation Data'!$N$5:$R$49,5,FALSE)","v":948}]
[92,{"$f":"'Source Data'!N104","v":1997},2006,{"$f":"'Source Data'!O104","v":120},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1.9459101490553132,null,309,null,31.065266562942583,31.065266562942583,null,null,null,null,null,{"$f":"'Source Data'!P104","v":1},{"$f":"VLOOKUP(B120&\"_\"&D120,'Validation Data'!$N$5:$R$49,5,FALSE)","v":309}]
[93,{"$f":"'Source Data'!N105","v":1997},2005,{"$f":"'Source Data'!O105","v":108},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1.791759469228055,null,473,null,39.135277700293848,39.135277700293848,null,null,null,null,null,{"$f":"'Source Data'!P105","v":1},{"$f":"VLOOKUP(B121&\"_\"&D121,'Validation Data'!$N$5:$R$49,5,FALSE)","v":473}]
[94,{"$f":"'Source Data'!N106","v":1997},2004,{"$f":"'Source Data'!O106","v":96},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1.6094379124341003,null,517,null,51.426889621983328,51.426889621983328,null,null,null,null,null,{"$f":"'Source Data'!P106","v":1},{"$f":"VLOOKUP(B122&\"_\"&D122,'Validation Data'!$N$5:$R$49,5,FALSE)","v":517}]
[95,{"$f":"'Source Data'!N107","v":1997},2003,{"$f":"'Source Data'!O107","v":84},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1.3862943611198906,null,496,null,71.840881930234957,71.840881930234957,null,null,null,null,null,{"$f":"'Source Data'!P107","v":1},{"$f":"VLOOKUP(B123&\"_\"&D123,'Validation Data'!$N$5:$R$49,5,FALSE)","v":496}]
[96,{"$f":"'Source Data'!N108","v":1997},2002,{"$f":"'Source Data'!O108","v":72},null,0,0,0,0,0,0,0,0,0,0,0,0,1,1.0986122886681098,null,368,null,110.54599913816354,110.54599913816354,null,null,null,null,null,{"$f":"'Source Data'!P108","v":1},{"$f":"VLOOKUP(B124&\"_\"&D124,'Validation Data'!$N$5:$R$49,5,FALSE)","v":368}]
[97,{"$f":"'Source Data'!N109","v":1997},2001,{"$f":"'Source Data'!O109","v":60},null,0,0,0,0,0,0,0,0,0,0,0,0,1,0.69314718055994529,null,898,null,202.93000429852665,202.93000429852665,null,null,null,null,null,{"$f":"'Source Data'!P109","v":1},{"$f":"VLOOKUP(B125&\"_\"&D125,'Validation Data'!$N$5:$R$49,5,FALSE)","v":898}]
[98,{"$f":"'Source Data'!N110","v":1997},2000,{"$f":"'Source Data'!O110","v":48},null,0,0,0,0,0,0,0,0,0,0,0,0,1,0,null,1008,null,573.21939177459876,573.21939177459876,null,null,null,null,null,{"$f":"'Source Data'!P110","v":1},{"$f":"VLOOKUP(B126&\"_\"&D126,'Validation Data'!$N$5:$R$49,5,FALSE)","v":1008}]
[99,{"$f":"'Source Data'!N111","v":1997},1999,{"$f":"'Source Data'!O111","v":36},null,0,0,0,0,0,0,0,0,0,0,0,1,0,0,null,2034,null,747.08986308107126,747.08986308107126,null,null,null,null,null,{"$f":"'Source Data'!P111","v":1},{"$f":"VLOOKUP(B127&\"_\"&D127,'Validation Data'!$N$5:$R$49,5,FALSE)","v":2034}]
[100,{"$f":"'Source Data'!N112","v":1997},1998,{"$f":"'Source Data'!O112","v":24},null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,6512,null,6177.0617884345902,6177.0617884345902,null,null,null,null,null,{"$f":"'Source Data'!P112","v":1},{"$f":"VLOOKUP(B128&\"_\"&D128,'Validation Data'!$N$5:$R$49,5,FALSE)","v":6512}]

{"sheet":"Fitted Triangle - Expon","index":3,"n_rows":52,"n_cols":19,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Example to Illustrate the Fitted Triangle with Exponential Decay"]
[]
[]
[null,"Fitted Incremental Triangle"]
[null,{"$f":"\"0-\"&TEXT(B19,\"#\")","v":"0-12"},{"$f":"TEXT(B19,\"#\")&\"-\"&TEXT(C19,\"#\")","v":"12-24"},"24-36","36-48","48-60","60-72","72-84","84-96","96-108","108-120"]
[{"$f":"'Source Data'!A8","v":1988},{"$f":"'GLM Calculation - Expon Decay'!W24","v":373.98263268559941},{"$f":"'GLM Calculation - Expon Decay'!W34","v":161.77267716389281},{"$f":"'GLM Calculation - Expon Decay'!W43","v":19.565730661609543},{"$f":"'GLM Calculation - Expon Decay'!W51","v":14.689440701428916},{"$f":"'GLM Calculation - Expon Decay'!W58","v":6.3091209142371563},{"$f":"'GLM Calculation - Expon Decay'!W64","v":2.7097700667795106},{"$f":"'GLM Calculation - Expon Decay'!W69","v":1.1638473750351426},{"$f":"'GLM Calculation - Expon Decay'!W73","v":0.49987293349432677},{"$f":"'GLM Calculation - Expon Decay'!W76","v":0.21469563363725305},{"$f":"'GLM Calculation - Expon Decay'!W78","v":9.2211864284555689E-2}]
[{"$f":"'Source Data'!A9","v":1989},{"$f":"'GLM Calculation - Expon Decay'!W25","v":1275.3480164688162},{"$f":"'GLM Calculation - Expon Decay'!W35","v":551.67391452978893},{"$f":"'GLM Calculation - Expon Decay'!W44","v":66.722659314034161},{"$f":"'GLM Calculation - Expon Decay'!W52","v":50.093633832866061},{"$f":"'GLM Calculation - Expon Decay'!W59","v":21.515236645758051},{"$f":"'GLM Calculation - Expon Decay'!W65","v":9.2408031221576383},{"$f":"'GLM Calculation - Expon Decay'!W70","v":3.9689287990850124},{"$f":"'GLM Calculation - Expon Decay'!W74","v":1.7046565762704364},{"$f":"'GLM Calculation - Expon Decay'!W77","v":0.73215071121758468}]
[{"$f":"'Source Data'!A10","v":1990},{"$f":"'GLM Calculation - Expon Decay'!W26","v":3350.2338504629661},{"$f":"'GLM Calculation - Expon Decay'!W36","v":1449.201785715331},{"$f":"'GLM Calculation - Expon Decay'!W45","v":175.2749123691849},{"$f":"'GLM Calculation - Expon Decay'!W53","v":131.59183657511764},{"$f":"'GLM Calculation - Expon Decay'!W60","v":56.518748749786788},{"$f":"'GLM Calculation - Expon Decay'!W66","v":24.274826185118695},{"$f":"'GLM Calculation - Expon Decay'!W71","v":10.426047981466455},{"$f":"'GLM Calculation - Expon Decay'!W75","v":4.4779919610085237}]
[{"$f":"'Source Data'!A11","v":1991},{"$f":"'GLM Calculation - Expon Decay'!W27","v":4307.1029914195242},{"$f":"'GLM Calculation - Expon Decay'!W37","v":1863.1121363550355},{"$f":"'GLM Calculation - Expon Decay'!W46","v":225.33564314675763},{"$f":"'GLM Calculation - Expon Decay'!W54","v":169.17612866957185},{"$f":"'GLM Calculation - Expon Decay'!W61","v":72.661217896134417},{"$f":"'GLM Calculation - Expon Decay'!W67","v":31.208023423100865},{"$f":"'GLM Calculation - Expon Decay'!W72","v":13.403859089851919}]
[{"$f":"'Source Data'!A12","v":1992},{"$f":"'GLM Calculation - Expon Decay'!W28","v":9434.9933882889436},{"$f":"'GLM Calculation - Expon Decay'!W38","v":4081.2701073482303},{"$f":"'GLM Calculation - Expon Decay'!W47","v":493.612599343672},{"$f":"'GLM Calculation - Expon Decay'!W55","v":370.59147613455787},{"$f":"'GLM Calculation - Expon Decay'!W62","v":159.16919372506263},{"$f":"'GLM Calculation - Expon Decay'!W68","v":68.363235159482471}]
[{"$f":"'Source Data'!A13","v":1993},{"$f":"'GLM Calculation - Expon Decay'!W29","v":10452.079440709269},{"$f":"'GLM Calculation - Expon Decay'!W39","v":4521.2283279333415},{"$f":"'GLM Calculation - Expon Decay'!W48","v":546.82371136358506},{"$f":"'GLM Calculation - Expon Decay'!W56","v":410.54099236741109},{"$f":"'GLM Calculation - Expon Decay'!W63","v":176.32752762635496}]
[{"$f":"'Source Data'!A14","v":1994},{"$f":"'GLM Calculation - Expon Decay'!W30","v":11312.438569635429},{"$f":"'GLM Calculation - Expon Decay'!W40","v":4893.391598214901},{"$f":"'GLM Calculation - Expon Decay'!W49","v":591.83530686988797},{"$f":"'GLM Calculation - Expon Decay'!W57","v":444.33452527972338}]
[{"$f":"'Source Data'!A15","v":1995},{"$f":"'GLM Calculation - Expon Decay'!W31","v":10337.503881431201},{"$f":"'GLM Calculation - Expon Decay'!W41","v":4471.6666816374673},{"$f":"'GLM Calculation - Expon Decay'!W50","v":540.82943693126879}]
[{"$f":"'Source Data'!A16","v":1996},{"$f":"'GLM Calculation - Expon Decay'!W32","v":11255.317228898019},{"$f":"'GLM Calculation - Expon Decay'!W42","v":4868.6827711019305}]
[{"$f":"'Source Data'!A17","v":1997},{"$f":"'GLM Calculation - Expon Decay'!W33","v":14279.999999999951}]
[]
[null,"Fitted Cumulative Triangle"]
[null,12,{"$f":"B19+12","v":24},{"$f":"C19+12","v":36},48,60,72,84,96,108,120]
[{"$f":"A7","v":1988},{"$f":"B7","v":373.98263268559941},{"$f":"B20+C7","v":535.75530984949228},555.32104051110184,570.01048121253075,576.3196021267679,579.02937219354737,580.19321956858255,580.69309250207687,580.9077881357141,580.99999999999864]
[{"$f":"A8","v":1989},1275.3480164688162,1827.0219309986051,1893.7445903126393,1943.8382241455054,1965.3534607912634,1974.5942639134209,1978.563192712506,1980.2678492887765,1980.9999999999941]
[1990,3350.2338504629661,4799.4356361782975,4974.7105485474822,5106.3023851225998,5162.8211338723868,5187.0959600575052,5197.5220080389718,5201.99999999998]
[1991,4307.1029914195242,6170.2151277745597,6395.5507709213171,6564.7268995908889,6637.388117487023,6668.5961409101237,6681.9999999999754]
[1992,9434.9933882889436,13516.263495637173,14009.876094980846,14380.467571115403,14539.636764840467,14607.999999999949]
[1993,10452.079440709269,14973.307768642611,15520.131480006195,15930.672472373606,16106.999999999962]
[1994,11312.438569635429,16205.83016785033,16797.665474720219,17241.999999999942]
[1995,10337.503881431201,14809.170563068668,15349.999999999936]
[1996,11255.317228898019,{"$f":"B28+C15","v":16123.999999999949}]
[1997,14279.999999999951]
[]
[]
[null,null,"Age-to-Age Factors"]
[{"$f":"A20","v":1988},{"$f":"C20/B20","v":1.4325673521312747},1.0365199005999699,1.0264521594353946,1.0110684296555676,1.0047018530287357,1.0020099971278247,1.000861562866705,1.0003697230712909,1.0001587375245571]
[{"$f":"A21","v":1989},1.4325673521312745,1.0365199005999699,1.0264521594353946,1.0110684296555676,1.0047018530287357,1.0020099971278247,1.000861562866705,1.0003697230712909]
[1990,1.4325673521312752,1.0365199005999699,1.0264521594353946,1.0110684296555676,1.0047018530287357,1.0020099971278247,1.000861562866705]
[1991,1.4325673521312745,1.0365199005999699,1.0264521594353946,1.0110684296555676,1.0047018530287357,1.0020099971278247]
[1992,{"$f":"C24/B24","v":1.4325673521312745},{"$f":"D24/C24","v":1.0365199005999699},{"$f":"E24/D24","v":1.0264521594353946},{"$f":"F24/E24","v":1.0110684296555676},{"$f":"G24/F24","v":1.0047018530287357}]
[1993,{"$f":"C25/B25","v":1.4325673521312747},{"$f":"D25/C25","v":1.0365199005999699},{"$f":"E25/D25","v":1.0264521594353946},{"$f":"F25/E25","v":1.0110684296555676}]
[1994,{"$f":"C26/B26","v":1.4325673521312745},{"$f":"D26/C26","v":1.0365199005999699},{"$f":"E26/D26","v":1.0264521594353946}]
[1995,{"$f":"C27/B27","v":1.4325673521312745},{"$f":"D27/C27","v":1.0365199005999699}]
[1996,{"$f":"C28/B28","v":1.4325673521312745}]
[]
["ATA",{"$f":"SUM(C$20:C28)/SUM(B$20:B28)","v":1.4325673521312745},{"$f":"SUM(D$20:D27)/SUM(C$20:C27)","v":1.0365199005999699},{"$f":"SUM(E$20:E26)/SUM(D$20:D26)","v":1.0264521594353946},{"$f":"SUM(F$20:F25)/SUM(E$20:E25)","v":1.0110684296555676},{"$f":"SUM(G$20:G24)/SUM(F$20:F24)","v":1.0047018530287357},{"$f":"SUM(H$20:H23)/SUM(G$20:G23)","v":1.0020099971278247},{"$f":"SUM(I$20:I22)/SUM(H$20:H22)","v":1.0008615628667048},{"$f":"SUM(J$20:J21)/SUM(I$20:I21)","v":1.0003697230712909},{"$f":"SUM(K$20:K20)/SUM(J$20:J20)","v":1.0001587375245571}]
["LDF",{"$f":"B43*C44","v":1.5535480774275281},1.0844502878808921,1.0462416469314084,1.0192795030085953,1.0081211845926441,1.0034033296082818,1.0013905375040679,1.000528519284773,{"$f":"J43*K44","v":1.0001587375245571},1]
["Increm",{"$f":"1/B44","v":0.6436878359476772},{"$f":"1/C44-1/B44","v":0.27843834279499691},{"$f":"1/D44-1/C44","v":3.3675956388312445E-2},2.5283030467175505E-2,1.0859072141544135E-2,4.6639760185535062E-3,2.00317964722041E-3,8.6036649482656991E-4,3.6952776873877546E-4,1.5871233095454684E-4]
[]
[null,null,null,null,null,null,null,null,null,"Tail for next 8 years:",{"$f":"1+SUM(L52:S52)","v":1.0000682763232041}]
[]
[null,null,null,1,{"$f":"D49+1","v":2},{"$f":"E49+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"'GLM Calculation - Expon Decay'!S10","v":0.42950041750898227}]
[null,null,null,{"$f":"$D$50^(D49-1)","v":1},{"$f":"$D$50^(E49-1)","v":0.42950041750898227},0.18447060864039008,7.9230203429183618E-2,3.4029405452155957E-2,1.4615643849283421E-2,6.2774251354298181E-3,2.6961567165484867E-3,1.1580004354272216E-3,4.973616704915749E-4,2.136170451290963E-4,9.1748610069981976E-5,3.9406066330926065E-5,1.6924921941519393E-5,7.2692610401895144E-6,3.1221506517431755E-6]
[null,null,null,{"$f":"$D$45*D51","v":3.3675956388312445E-2},{"$f":"$D$45*E51","v":1.4463837328794473E-2},6.2122241714992294E-3,2.6681528753183105E-3,1.1459727739270057E-3,4.9219578485557545E-4,2.1139829509163088E-4,9.0795656002542517E-5,3.8996772161093933E-5,1.67491299246925E-5,7.1937582955676184E-6,3.0897221914049969E-6,1.3270369711952135E-6,5.6996293317819948E-7,2.4479931776468084E-7,1.0514140918584446E-7]

{"sheet":"Fitted Triangle - Pareto","index":4,"n_rows":52,"n_cols":19,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Example to Illustrate the Fitted Triangle from the Pareto (Inverse Power) Curve"]
[]
[]
[null,"Fitted Incremental Triangle"]
[null,{"$f":"\"0-\"&TEXT(B19,\"#\")","v":"0-12"},{"$f":"TEXT(B19,\"#\")&\"-\"&TEXT(C19,\"#\")","v":"12-24"},"24-36","36-48","48-60","60-72","72-84","84-96","96-108","108-120"]
[{"$f":"'Source Data'!A8","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!W24","v":372.31029381076934},{"$f":"'GLM Calculation - Smooth w Log'!W34","v":161.04927796494107},{"$f":"'GLM Calculation - Smooth w Log'!W43","v":19.478238545291379},{"$f":"'GLM Calculation - Smooth w Log'!W51","v":14.945061636528798},{"$f":"'GLM Calculation - Smooth w Log'!W58","v":5.2908213951964367},{"$f":"'GLM Calculation - Smooth w Log'!W64","v":2.8821718080346423},{"$f":"'GLM Calculation - Smooth w Log'!W69","v":1.8730462086183868},{"$f":"'GLM Calculation - Smooth w Log'!W73","v":1.3408095507657287},{"$f":"'GLM Calculation - Smooth w Log'!W76","v":1.0203408080505914},{"$f":"'GLM Calculation - Smooth w Log'!W78","v":0.80993827180385269}]
[{"$f":"'Source Data'!A9","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!W25","v":1271.2156596447455},{"$f":"'GLM Calculation - Smooth w Log'!W35","v":549.88639188033812},{"$f":"'GLM Calculation - Smooth w Log'!W44","v":66.506465904097041},{"$f":"'GLM Calculation - Smooth w Log'!W52","v":51.028394064139079},{"$f":"'GLM Calculation - Smooth w Log'!W59","v":18.064971938099621},{"$f":"'GLM Calculation - Smooth w Log'!W65","v":9.8408827181728249},{"$f":"'GLM Calculation - Smooth w Log'!W70","v":6.3953259182355673},{"$f":"'GLM Calculation - Smooth w Log'!W74","v":4.5780579421769625},{"$f":"'GLM Calculation - Smooth w Log'!W77","v":3.4838499899971511}]
[{"$f":"'Source Data'!A10","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!W26","v":3344.0252113432821},{"$f":"'GLM Calculation - Smooth w Log'!W36","v":1446.516131130988},{"$f":"'GLM Calculation - Smooth w Log'!W45","v":174.95009364720622},{"$f":"'GLM Calculation - Smooth w Log'!W53","v":134.23390040091888},{"$f":"'GLM Calculation - Smooth w Log'!W60","v":47.521222024669065},{"$f":"'GLM Calculation - Smooth w Log'!W66","v":25.887157432153494},{"$f":"'GLM Calculation - Smooth w Log'!W71","v":16.82336977449874},{"$f":"'GLM Calculation - Smooth w Log'!W75","v":12.042914246280153}]
[{"$f":"'Source Data'!A11","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!W27","v":4305.3875192015712},{"$f":"'GLM Calculation - Smooth w Log'!W37","v":1862.3700790800572},{"$f":"'GLM Calculation - Smooth w Log'!W46","v":225.24589441395338},{"$f":"'GLM Calculation - Smooth w Log'!W54","v":172.82434279486506},{"$f":"'GLM Calculation - Smooth w Log'!W61","v":61.182934718375186},{"$f":"'GLM Calculation - Smooth w Log'!W67","v":33.329367296016585},{"$f":"'GLM Calculation - Smooth w Log'!W72","v":21.659862495158777}]
[{"$f":"'Source Data'!A12","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!W28","v":9442.9262743416239},{"$f":"'GLM Calculation - Smooth w Log'!W38","v":4084.7016148627904},{"$f":"'GLM Calculation - Smooth w Log'!W47","v":494.02762586712419},{"$f":"'GLM Calculation - Smooth w Log'!W55","v":379.05241285367526},{"$f":"'GLM Calculation - Smooth w Log'!W62","v":134.19139141756412},{"$f":"'GLM Calculation - Smooth w Log'!W68","v":73.10068065722065}]
[{"$f":"'Source Data'!A13","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!W29","v":10464.277058900045},{"$f":"'GLM Calculation - Smooth w Log'!W39","v":4526.504619336426},{"$f":"'GLM Calculation - Smooth w Log'!W48","v":547.46185680504402},{"$f":"'GLM Calculation - Smooth w Log'!W56","v":420.05087752546012},{"$f":"'GLM Calculation - Smooth w Log'!W63","v":148.7055874330224}]
[{"$f":"'Source Data'!A14","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!W30","v":11306.036872428662},{"$f":"'GLM Calculation - Smooth w Log'!W40","v":4890.6224330050145},{"$f":"'GLM Calculation - Smooth w Log'!W49","v":591.50038788601341},{"$f":"'GLM Calculation - Smooth w Log'!W57","v":453.8403066803042}]
[{"$f":"'Source Data'!A15","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!W31","v":10337.503881431256},{"$f":"'GLM Calculation - Smooth w Log'!W41","v":4471.6666816374836},{"$f":"'GLM Calculation - Smooth w Log'!W50","v":540.82943693126833}]
[{"$f":"'Source Data'!A16","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!W32","v":11255.317228898059},{"$f":"'GLM Calculation - Smooth w Log'!W42","v":4868.6827711019387}]
[{"$f":"'Source Data'!A17","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!W33","v":14280}]
[]
[null,"Fitted Cumulative Triangle"]
[null,12,{"$f":"B19+12","v":24},{"$f":"C19+12","v":36},48,60,72,84,96,108,120]
[{"$f":"A7","v":1988},{"$f":"B7","v":372.31029381076934},{"$f":"B20+C7","v":533.35957177571038},552.83781032100171,567.78287195753046,573.07369335272688,575.9558651607615,577.82891136937985,579.16972092014555,580.19006172819616,581]
[{"$f":"A8","v":1989},{"$f":"B8","v":1271.2156596447455},{"$f":"B21+C8","v":1821.1020515250837},1887.6085174291807,{"$f":"D21+E8","v":1938.6369114933198},1956.7018834314194,{"$f":"F21+G8","v":1966.5427661495924},1972.9380920678279,{"$f":"H21+I8","v":1977.5161500100048},1981.000000000002]
[1990,3344.0252113432821,4790.5413424742701,4965.491436121476,{"$f":"D22+E9","v":5099.7253365223951},5147.2465585470645,{"$f":"F22+G9","v":5173.1337159792183},5189.9570857537174,{"$f":"H22+I9","v":5201.9999999999973}]
[1991,4305.3875192015712,6167.7575982816288,6393.0034926955823,{"$f":"D23+E10","v":6565.8278354904469},6627.0107702088217,{"$f":"F23+G10","v":6660.3401375048379},6681.9999999999964]
[1992,9442.9262743416239,13527.627889204414,14021.655515071538,{"$f":"D24+E11","v":14400.707927925212},14534.899319342776,{"$f":"F24+G11","v":14607.999999999996}]
[1993,10464.277058900045,14990.781678236472,15538.243535041516,{"$f":"D25+E12","v":15958.294412566976},16106.999999999998]
[1994,11306.036872428662,16196.659305433677,16788.159693319692,{"$f":"D26+E13","v":17241.999999999996}]
[1995,10337.503881431256,14809.170563068739,15350.000000000007]
[1996,11255.317228898059,{"$f":"B28+C15","v":16123.999999999996}]
[1997,14280]
[]
[]
[null,null,"Age-to-Age Factors"]
[{"$f":"A20","v":1988},{"$f":"C20/B20","v":1.4325673521312736},1.0365199005999697,1.0270333565424026,1.0093183885187578,1.0050293214318959,1.0032520655173736,1.0023204265559993,1.0017617302341524,1.0013959878412797]
[{"$f":"A21","v":1989},{"$f":"C21/B21","v":1.4325673521312738},1.0365199005999697,1.0270333565424026,1.009318388518758,1.0050293214318959,1.0032520655173736,1.0023204265559993,1.0017617302341524]
[1990,{"$f":"C22/B22","v":1.4325673521312741},1.0365199005999697,1.0270333565424028,1.009318388518758,1.0050293214318959,1.0032520655173736,1.0023204265559993]
[1991,{"$f":"C23/B23","v":1.4325673521312738},1.0365199005999697,1.0270333565424026,1.0093183885187578,1.0050293214318959,1.0032520655173736]
[1992,{"$f":"C24/B24","v":1.4325673521312738},{"$f":"D24/C24","v":1.0365199005999697},{"$f":"E24/D24","v":1.0270333565424026},{"$f":"F24/E24","v":1.0093183885187578},{"$f":"G24/F24","v":1.0050293214318959}]
[1993,{"$f":"C25/B25","v":1.4325673521312738},{"$f":"D25/C25","v":1.0365199005999699},{"$f":"E25/D25","v":1.0270333565424026},{"$f":"F25/E25","v":1.0093183885187578}]
[1994,{"$f":"C26/B26","v":1.4325673521312738},{"$f":"D26/C26","v":1.0365199005999699},{"$f":"E26/D26","v":1.0270333565424026}]
[1995,{"$f":"C27/B27","v":1.4325673521312738},{"$f":"D27/C27","v":1.0365199005999697}]
[1996,{"$f":"C28/B28","v":1.4325673521312736}]
[]
["ATA",{"$f":"SUM(C$20:C28)/SUM(B$20:B28)","v":1.4325673521312741},{"$f":"SUM(D$20:D27)/SUM(C$20:C27)","v":1.0365199005999699},{"$f":"SUM(E$20:E26)/SUM(D$20:D26)","v":1.0270333565424028},{"$f":"SUM(F$20:F25)/SUM(E$20:E25)","v":1.009318388518758},{"$f":"SUM(G$20:G24)/SUM(F$20:F24)","v":1.0050293214318959},{"$f":"SUM(H$20:H23)/SUM(G$20:G23)","v":1.0032520655173736},{"$f":"SUM(I$20:I22)/SUM(H$20:H22)","v":1.0023204265559993},{"$f":"SUM(J$20:J21)/SUM(I$20:I21)","v":1.0017617302341524},{"$f":"SUM(K$20:K20)/SUM(J$20:J20)","v":1.0013959878412797}]
["LDF",{"$f":"B43*C44","v":1.5605262858923259},1.0893214085681091,1.050941142507323,1.023278490238533,1.0138312170654717,1.0087578495929208,1.0054879369450467,1.0031601774294185,{"$f":"J43*K44","v":1.0013959878412797},1]
["Increm",{"$f":"1/B44","v":0.64080945578445614},{"$f":"1/C44-1/B44","v":0.27719324950936497},{"$f":"1/D44-1/C44","v":3.3525367547833751E-2},2.5722997653233937E-2,9.1064051552434133E-3,4.9607087917979964E-3,3.2238316843690162E-3,2.3077617052765786E-3,1.7561803925139063E-3,1.394041775910293E-3]
[]
[null,null,null,null,null,null,null,null,null,"Tail for next 8 years:",{"$f":"1+SUM(L52:S52)","v":1.0065136702095479}]
[]
[null,null,null,1,{"$f":"D49+1","v":2},{"$f":"E49+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!S11","v":-1.4981052250721234}]
[null,null,null,{"$f":"D49^$D$50","v":1},{"$f":"E49^$D$50","v":0.35401803778878926},0.19285111551430628,0.1253287710798246,8.9715893006992689E-2,6.8272773499753858E-2,5.4194374804329822E-2,4.4368645616159899E-2,3.7191552755112302E-2,3.1761044400804489E-2,2.7534942697321051E-2,2.4169793308781301E-2,2.14385616026555E-2,1.9185786227419049E-2,1.7301810045760684E-2,1.5707300860379081E-2]
[null,null,null,{"$f":"$D$45*D51","v":3.3525367547833751E-2},{"$f":"$D$45*E51","v":1.1868584835432058E-2},6.4654045296268616E-3,4.2016931147694364E-3,3.0077582879415574E-3,2.2888698250892519E-3,1.816886334340218E-3,1.4874751518813433E-3,1.2468604757897889E-3,1.0648006872400377E-3,9.2311907433622914E-4,8.1030120423206597E-4,7.1873565742590145E-4,6.432105349683903E-4,5.8004954102692922E-4,5.2659303452861402E-4]

{"sheet":"Summary","index":9,"n_rows":109,"n_cols":34,"rows_kept":109,"cut":false,"hidden":false,"merged":[[1,1,1,5]]}
[null,null,null,null,null,null,null,null,null,null,null,"Pareto Smooth",null,null,null,null,null,null,null,"Expon Decay",null,null,null,null,null,null,null,"Naïve Chainladder"]
[null,"Summary",null,null,null,null,null,null,null,null,null,"Training",null,null,null,null,null,null,null,"Training",null,null,null,null,null,null,null,"Training"]
[null,"Dataset Name","Item Name","Pareto Smooth","Expon Decay","Naïve Chainladder",null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B23","v":"Accident Year"},{"$f":"'GLM Calculation - Smooth w Log'!C23","v":"Calendar Year"},{"$f":"'GLM Calculation - Smooth w Log'!D23","v":"Age"},{"$f":"'GLM Calculation - Smooth w Log'!U23","v":"Actual Loss"},{"$f":"'GLM Calculation - Smooth w Log'!W23","v":"Expected Loss"},"SqrError",null,null,{"$f":"'GLM Calculation - Expon Decay'!B23","v":"Accident Year"},{"$f":"'GLM Calculation - Expon Decay'!C23","v":"Calendar Year"},{"$f":"'GLM Calculation - Expon Decay'!D23","v":"Age"},{"$f":"'GLM Calculation - Expon Decay'!U23","v":"Actual Loss"},{"$f":"'GLM Calculation - Expon Decay'!W23","v":"Expected Loss"},"SqrError"]
[null,"Training","Actual - Expected",{"$f":"SUM(P5:P59)-SUM(Q5:Q59)","v":0},{"$f":"SUM(X5:X59)-SUM(Y5:Y59)","v":3.2014213502407074E-10},"NA"]
[null,"Training","Mean Square Error",{"$f":"AVERAGE(R5:R59)","v":216061.6964128094},{"$f":"AVERAGE(Z5:Z59)","v":216274.67550864021},"NA",null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B24","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C24","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!D24","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U24","v":267},{"$f":"'GLM Calculation - Smooth w Log'!W24","v":372.31029381076934},{"$f":"(P5-Q5)^2","v":11090.257982510562},null,null,{"$f":"'GLM Calculation - Expon Decay'!B24","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C24","v":1988},{"$f":"'GLM Calculation - Expon Decay'!D24","v":12},{"$f":"'GLM Calculation - Expon Decay'!U24","v":267},{"$f":"'GLM Calculation - Expon Decay'!W24","v":373.98263268559941},{"$f":"(X5-Y5)^2","v":11445.283696341883}]
[null,"Validation","Actual - Expected",{"$f":"SUM(P65:P109)-SUM(Q65:Q109)","v":5386.5628098300585},{"$f":"SUM(X65:X109)-SUM(Y65:Y109)","v":5919.5513941628633},{"$f":"SUM(AF65:AF109)-SUM(AG65:AG109)","v":5753.9706405285779},null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B25","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C25","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!D25","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U25","v":2071},{"$f":"'GLM Calculation - Smooth w Log'!W25","v":1271.2156596447455},{"$f":"(P6-Q6)^2","v":639654.99107748957},null,null,{"$f":"'GLM Calculation - Expon Decay'!B25","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C25","v":1989},{"$f":"'GLM Calculation - Expon Decay'!D25","v":12},{"$f":"'GLM Calculation - Expon Decay'!U25","v":2071},{"$f":"'GLM Calculation - Expon Decay'!W25","v":1275.3480164688162},{"$f":"(X6-Y6)^2","v":633062.07889710716}]
[null,"Validation","Mean Square Error",{"$f":"AVERAGE(R65:R109)","v":80736.919209883228},{"$f":"AVERAGE(Z65:Z109)","v":82777.250198514026},{"$f":"AVERAGE(AH65:AH109)","v":83319.41551192099},null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B26","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C26","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!D26","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U26","v":4183},{"$f":"'GLM Calculation - Smooth w Log'!W26","v":3344.0252113432821},703878.69600158453,null,null,{"$f":"'GLM Calculation - Expon Decay'!B26","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C26","v":1990},{"$f":"'GLM Calculation - Expon Decay'!D26","v":12},{"$f":"'GLM Calculation - Expon Decay'!U26","v":4183},{"$f":"'GLM Calculation - Expon Decay'!W26","v":3350.2338504629661},693499.45981473755]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B27","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C27","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!D27","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U27","v":3837},{"$f":"'GLM Calculation - Smooth w Log'!W27","v":4305.3875192015712},219386.86814380222,null,null,{"$f":"'GLM Calculation - Expon Decay'!B27","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C27","v":1991},{"$f":"'GLM Calculation - Expon Decay'!D27","v":12},{"$f":"'GLM Calculation - Expon Decay'!U27","v":3837},{"$f":"'GLM Calculation - Expon Decay'!W27","v":4307.1029914195242},220996.82254158522]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B28","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C28","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!D28","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U28","v":9195},{"$f":"'GLM Calculation - Smooth w Log'!W28","v":9442.9262743416239},61467.437508918141,null,null,{"$f":"'GLM Calculation - Expon Decay'!B28","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C28","v":1992},{"$f":"'GLM Calculation - Expon Decay'!D28","v":12},{"$f":"'GLM Calculation - Expon Decay'!U28","v":9195},{"$f":"'GLM Calculation - Expon Decay'!W28","v":9434.9933882889436},57596.826422407656]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B29","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C29","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D29","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U29","v":10839},{"$f":"'GLM Calculation - Smooth w Log'!W29","v":10464.277058900045},140417.28258660054,null,null,{"$f":"'GLM Calculation - Expon Decay'!B29","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C29","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D29","v":12},{"$f":"'GLM Calculation - Expon Decay'!U29","v":10839},{"$f":"'GLM Calculation - Expon Decay'!W29","v":10452.079440709269},149707.51920185212]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B30","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C30","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D30","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U30","v":9949},{"$f":"'GLM Calculation - Smooth w Log'!W30","v":11306.036872428662},1841549.0731309641,null,null,{"$f":"'GLM Calculation - Expon Decay'!B30","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C30","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D30","v":12},{"$f":"'GLM Calculation - Expon Decay'!U30","v":9949},{"$f":"'GLM Calculation - Expon Decay'!W30","v":11312.438569635429},1858964.7331695054]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B31","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C31","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D31","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U31","v":10114},{"$f":"'GLM Calculation - Smooth w Log'!W31","v":10337.503881431256},49953.985014836784,null,null,{"$f":"'GLM Calculation - Expon Decay'!B31","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C31","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D31","v":12},{"$f":"'GLM Calculation - Expon Decay'!U31","v":10114},{"$f":"'GLM Calculation - Expon Decay'!W31","v":10337.503881431201},49953.985014812388]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B32","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C32","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D32","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U32","v":11644},{"$f":"'GLM Calculation - Smooth w Log'!W32","v":11255.317228898059},151074.29655148418,null,null,{"$f":"'GLM Calculation - Expon Decay'!B32","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C32","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D32","v":12},{"$f":"'GLM Calculation - Expon Decay'!U32","v":11644},{"$f":"'GLM Calculation - Expon Decay'!W32","v":11255.317228898019},151074.29655151529]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B33","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C33","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D33","v":12},{"$f":"'GLM Calculation - Smooth w Log'!U33","v":14280},{"$f":"'GLM Calculation - Smooth w Log'!W33","v":14280},0,null,null,{"$f":"'GLM Calculation - Expon Decay'!B33","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C33","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D33","v":12},{"$f":"'GLM Calculation - Expon Decay'!U33","v":14280},{"$f":"'GLM Calculation - Expon Decay'!W33","v":14279.999999999951},2.4120586662046287E-21]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B34","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C34","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!D34","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U34","v":177},{"$f":"'GLM Calculation - Smooth w Log'!W34","v":161.04927796494107},254.42553343971451,null,null,{"$f":"'GLM Calculation - Expon Decay'!B34","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C34","v":1989},{"$f":"'GLM Calculation - Expon Decay'!D34","v":24},{"$f":"'GLM Calculation - Expon Decay'!U34","v":177},{"$f":"'GLM Calculation - Expon Decay'!W34","v":161.77267716389281},231.87136075503156]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B35","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C35","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!D35","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U35","v":947},{"$f":"'GLM Calculation - Smooth w Log'!W35","v":549.88639188033812},157699.2177538164,null,null,{"$f":"'GLM Calculation - Expon Decay'!B35","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C35","v":1990},{"$f":"'GLM Calculation - Expon Decay'!D35","v":24},{"$f":"'GLM Calculation - Expon Decay'!U35","v":947},{"$f":"'GLM Calculation - Expon Decay'!W35","v":551.67391452978893},156282.71385320064]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B36","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C36","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!D36","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U36","v":-86},{"$f":"'GLM Calculation - Smooth w Log'!W36","v":1446.516131130988},2348605.6921766917,null,null,{"$f":"'GLM Calculation - Expon Decay'!B36","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C36","v":1991},{"$f":"'GLM Calculation - Expon Decay'!D36","v":24},{"$f":"'GLM Calculation - Expon Decay'!U36","v":-86},{"$f":"'GLM Calculation - Expon Decay'!W36","v":1449.201785715331},2356844.5228635408]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B37","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C37","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!D37","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U37","v":1587},{"$f":"'GLM Calculation - Smooth w Log'!W37","v":1862.3700790800572},75828.680452556931,null,null,{"$f":"'GLM Calculation - Expon Decay'!B37","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C37","v":1992},{"$f":"'GLM Calculation - Expon Decay'!D37","v":24},{"$f":"'GLM Calculation - Expon Decay'!U37","v":1587},{"$f":"'GLM Calculation - Expon Decay'!W37","v":1863.1121363550355},76237.91184254174]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B38","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C38","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D38","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U38","v":4594},{"$f":"'GLM Calculation - Smooth w Log'!W38","v":4084.7016148627904},259384.8451033695,null,null,{"$f":"'GLM Calculation - Expon Decay'!B38","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C38","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D38","v":24},{"$f":"'GLM Calculation - Expon Decay'!U38","v":4594},{"$f":"'GLM Calculation - Expon Decay'!W38","v":4081.2701073482303},262891.94281869521]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B39","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C39","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D39","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U39","v":4026},{"$f":"'GLM Calculation - Smooth w Log'!W39","v":4526.504619336426},250504.87397710071,null,null,{"$f":"'GLM Calculation - Expon Decay'!B39","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C39","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D39","v":24},{"$f":"'GLM Calculation - Expon Decay'!U39","v":4026},{"$f":"'GLM Calculation - Expon Decay'!W39","v":4521.2283279333415},245251.09678765319]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B40","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C40","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D40","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U40","v":6157},{"$f":"'GLM Calculation - Smooth w Log'!W40","v":4890.6224330050145},1603712.142188139,null,null,{"$f":"'GLM Calculation - Expon Decay'!B40","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C40","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D40","v":24},{"$f":"'GLM Calculation - Expon Decay'!U40","v":6157},{"$f":"'GLM Calculation - Expon Decay'!W40","v":4893.391598214901},1596706.1930618922]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B41","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C41","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D41","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U41","v":4980},{"$f":"'GLM Calculation - Smooth w Log'!W41","v":4471.6666816374836},258402.76255744742,null,null,{"$f":"'GLM Calculation - Expon Decay'!B41","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C41","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D41","v":24},{"$f":"'GLM Calculation - Expon Decay'!U41","v":4980},{"$f":"'GLM Calculation - Expon Decay'!W41","v":4471.6666816374673},258402.76255746407]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B42","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C42","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D42","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U42","v":4480},{"$f":"'GLM Calculation - Smooth w Log'!W42","v":4868.6827711019387},151074.29655148205,null,null,{"$f":"'GLM Calculation - Expon Decay'!B42","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C42","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D42","v":24},{"$f":"'GLM Calculation - Expon Decay'!U42","v":4480},{"$f":"'GLM Calculation - Expon Decay'!W42","v":4868.6827711019305},151074.29655147568]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B43","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C43","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!D43","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U43","v":-29},{"$f":"'GLM Calculation - Smooth w Log'!W43","v":19.478238545291379},2350.1396124541743,null,null,{"$f":"'GLM Calculation - Expon Decay'!B43","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C43","v":1990},{"$f":"'GLM Calculation - Expon Decay'!D43","v":36},{"$f":"'GLM Calculation - Expon Decay'!U43","v":-29},{"$f":"'GLM Calculation - Expon Decay'!W43","v":19.565730661609543},2358.6301946960011]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B44","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C44","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!D44","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U44","v":-1240},{"$f":"'GLM Calculation - Smooth w Log'!W44","v":66.506465904097041},1706959.1454492135,null,null,{"$f":"'GLM Calculation - Expon Decay'!B44","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C44","v":1991},{"$f":"'GLM Calculation - Expon Decay'!D44","v":36},{"$f":"'GLM Calculation - Expon Decay'!U44","v":-1240},{"$f":"'GLM Calculation - Expon Decay'!W44","v":66.722659314034161},1707524.1083647416]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B45","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C45","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!D45","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U45","v":977},{"$f":"'GLM Calculation - Smooth w Log'!W45","v":174.95009364720622},643284.05228052521,null,null,{"$f":"'GLM Calculation - Expon Decay'!B45","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C45","v":1992},{"$f":"'GLM Calculation - Expon Decay'!D45","v":36},{"$f":"'GLM Calculation - Expon Decay'!U45","v":977},{"$f":"'GLM Calculation - Expon Decay'!W45","v":175.2749123691849},642763.1161366381]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B46","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C46","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D46","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U46","v":571},{"$f":"'GLM Calculation - Smooth w Log'!W46","v":225.24589441395338},119545.9015296071,null,null,{"$f":"'GLM Calculation - Expon Decay'!B46","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C46","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D46","v":36},{"$f":"'GLM Calculation - Expon Decay'!U46","v":571},{"$f":"'GLM Calculation - Expon Decay'!W46","v":225.33564314675763},119483.84759876566]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B47","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C47","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D47","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U47","v":729},{"$f":"'GLM Calculation - Smooth w Log'!W47","v":494.02762586712419},55212.016605640165,null,null,{"$f":"'GLM Calculation - Expon Decay'!B47","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C47","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D47","v":36},{"$f":"'GLM Calculation - Expon Decay'!U47","v":729},{"$f":"'GLM Calculation - Expon Decay'!W47","v":493.612599343672},55407.228387742682]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B48","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C48","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D48","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U48","v":838},{"$f":"'GLM Calculation - Smooth w Log'!W48","v":547.46185680504402},84412.412651172752,null,null,{"$f":"'GLM Calculation - Expon Decay'!B48","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C48","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D48","v":36},{"$f":"'GLM Calculation - Expon Decay'!U48","v":838},{"$f":"'GLM Calculation - Expon Decay'!W48","v":546.82371136358506},84783.631064076821]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B49","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C49","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D49","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U49","v":558},{"$f":"'GLM Calculation - Smooth w Log'!W49","v":591.50038788601341},1122.2759885133544,null,null,{"$f":"'GLM Calculation - Expon Decay'!B49","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C49","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D49","v":36},{"$f":"'GLM Calculation - Expon Decay'!U49","v":558},{"$f":"'GLM Calculation - Expon Decay'!W49","v":591.83530686988797},1144.8279909794883]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B50","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C50","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D50","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U50","v":256},{"$f":"'GLM Calculation - Smooth w Log'!W50","v":540.82943693126833},81127.808142583366,null,null,{"$f":"'GLM Calculation - Expon Decay'!B50","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C50","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D50","v":36},{"$f":"'GLM Calculation - Expon Decay'!U50","v":256},{"$f":"'GLM Calculation - Expon Decay'!W50","v":540.82943693126879},81127.808142583628]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B51","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C51","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!D51","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U51","v":167},{"$f":"'GLM Calculation - Smooth w Log'!W51","v":14.945061636528798},23120.704280719023,null,null,{"$f":"'GLM Calculation - Expon Decay'!B51","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C51","v":1991},{"$f":"'GLM Calculation - Expon Decay'!D51","v":48},{"$f":"'GLM Calculation - Expon Decay'!U51","v":167},{"$f":"'GLM Calculation - Expon Decay'!W51","v":14.689440701428916},23198.506473843539]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B52","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C52","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!D52","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U52","v":48},{"$f":"'GLM Calculation - Smooth w Log'!W52","v":51.028394064139079},9.1711706077128046,null,null,{"$f":"'GLM Calculation - Expon Decay'!B52","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C52","v":1992},{"$f":"'GLM Calculation - Expon Decay'!D52","v":48},{"$f":"'GLM Calculation - Expon Decay'!U52","v":48},{"$f":"'GLM Calculation - Expon Decay'!W52","v":50.093633832866061},4.3833026261214334]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B53","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C53","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D53","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U53","v":92},{"$f":"'GLM Calculation - Smooth w Log'!W53","v":134.23390040091888},1783.7023430747363,null,null,{"$f":"'GLM Calculation - Expon Decay'!B53","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C53","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D53","v":48},{"$f":"'GLM Calculation - Expon Decay'!U53","v":92},{"$f":"'GLM Calculation - Expon Decay'!W53","v":131.59183657511764},1567.5135233908229]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B54","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C54","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D54","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U54","v":305},{"$f":"'GLM Calculation - Smooth w Log'!W54","v":172.82434279486506},17470.404357609339,null,null,{"$f":"'GLM Calculation - Expon Decay'!B54","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C54","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D54","v":48},{"$f":"'GLM Calculation - Expon Decay'!U54","v":305},{"$f":"'GLM Calculation - Expon Decay'!W54","v":169.17612866957185},18448.1240231847]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B55","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C55","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D55","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U55","v":137},{"$f":"'GLM Calculation - Smooth w Log'!W55","v":379.05241285367526},58589.37056828606,null,null,{"$f":"'GLM Calculation - Expon Decay'!B55","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C55","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D55","v":48},{"$f":"'GLM Calculation - Expon Decay'!U55","v":137},{"$f":"'GLM Calculation - Expon Decay'!W55","v":370.59147613455787},54564.97772272172]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B56","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C56","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D56","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U56","v":251},{"$f":"'GLM Calculation - Smooth w Log'!W56","v":420.05087752546012},28578.199192128119,null,null,{"$f":"'GLM Calculation - Expon Decay'!B56","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C56","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D56","v":48},{"$f":"'GLM Calculation - Expon Decay'!U56","v":251},{"$f":"'GLM Calculation - Expon Decay'!W56","v":410.54099236741109},25453.328245578323]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B57","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C57","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D57","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U57","v":578},{"$f":"'GLM Calculation - Smooth w Log'!W57","v":453.8403066803042},15415.629445240915,null,null,{"$f":"'GLM Calculation - Expon Decay'!B57","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C57","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D57","v":48},{"$f":"'GLM Calculation - Expon Decay'!U57","v":578},{"$f":"'GLM Calculation - Expon Decay'!W57","v":444.33452527972338},17866.459132196909]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B58","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C58","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!D58","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U58","v":29},{"$f":"'GLM Calculation - Smooth w Log'!W58","v":5.2908213951964367},562.12515011447499,null,null,{"$f":"'GLM Calculation - Expon Decay'!B58","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C58","v":1992},{"$f":"'GLM Calculation - Expon Decay'!D58","v":60},{"$f":"'GLM Calculation - Expon Decay'!U58","v":29},{"$f":"'GLM Calculation - Expon Decay'!W58","v":6.3091209142371563},514.87599368470967]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B59","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C59","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D59","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U59","v":85},{"$f":"'GLM Calculation - Smooth w Log'!W59","v":18.064971938099621},4480.2979816473917,null,null,{"$f":"'GLM Calculation - Expon Decay'!B59","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C59","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D59","v":60},{"$f":"'GLM Calculation - Expon Decay'!U59","v":85},{"$f":"'GLM Calculation - Expon Decay'!W59","v":21.515236645758051},4030.3151781441015]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B60","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C60","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D60","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U60","v":109},{"$f":"'GLM Calculation - Smooth w Log'!W60","v":47.521222024669065},3779.6401413400363,null,null,{"$f":"'GLM Calculation - Expon Decay'!B60","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C60","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D60","v":60},{"$f":"'GLM Calculation - Expon Decay'!U60","v":109},{"$f":"'GLM Calculation - Expon Decay'!W60","v":56.518748749786788},2754.2817327880057]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B61","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C61","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D61","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U61","v":215},{"$f":"'GLM Calculation - Smooth w Log'!W61","v":61.182934718375186},23659.689571851632,null,null,{"$f":"'GLM Calculation - Expon Decay'!B61","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C61","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D61","v":60},{"$f":"'GLM Calculation - Expon Decay'!U61","v":215},{"$f":"'GLM Calculation - Expon Decay'!W61","v":72.661217896134417},20260.328890811725]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B62","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C62","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D62","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U62","v":-115},{"$f":"'GLM Calculation - Smooth w Log'!W62","v":134.19139141756412},62096.349556621652,null,null,{"$f":"'GLM Calculation - Expon Decay'!B62","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C62","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D62","v":60},{"$f":"'GLM Calculation - Expon Decay'!U62","v":-115},{"$f":"'GLM Calculation - Expon Decay'!W62","v":159.16919372506263},75168.746787850934]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B63","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C63","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D63","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U63","v":153},{"$f":"'GLM Calculation - Smooth w Log'!W63","v":148.7055874330224},18.441979295415127,null,null,{"$f":"'GLM Calculation - Expon Decay'!B63","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C63","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D63","v":60},{"$f":"'GLM Calculation - Expon Decay'!U63","v":153},{"$f":"'GLM Calculation - Expon Decay'!W63","v":176.32752762635496},544.17354515835405]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B64","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C64","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!D64","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U64","v":20},{"$f":"'GLM Calculation - Smooth w Log'!W64","v":2.8821718080346423},293.02004200964404,null,null,{"$f":"'GLM Calculation - Expon Decay'!B64","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C64","v":1993},{"$f":"'GLM Calculation - Expon Decay'!D64","v":72},{"$f":"'GLM Calculation - Expon Decay'!U64","v":20},{"$f":"'GLM Calculation - Expon Decay'!W64","v":2.7097700667795106},298.95205114363375]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B65","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C65","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D65","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U65","v":60},{"$f":"'GLM Calculation - Smooth w Log'!W65","v":9.8408827181728249},2515.9370464920939,null,null,{"$f":"'GLM Calculation - Expon Decay'!B65","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C65","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D65","v":72},{"$f":"'GLM Calculation - Expon Decay'!U65","v":60},{"$f":"'GLM Calculation - Expon Decay'!W65","v":9.2408031221576383},2576.4960676835622]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B66","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C66","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D66","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U66","v":6},{"$f":"'GLM Calculation - Smooth w Log'!W66","v":25.887157432153494},395.49903073125796,null,null,{"$f":"'GLM Calculation - Expon Decay'!B66","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C66","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D66","v":72},{"$f":"'GLM Calculation - Expon Decay'!U66","v":6},{"$f":"'GLM Calculation - Expon Decay'!W66","v":24.274826185118695},333.9692720962999]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B67","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C67","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D67","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U67","v":75},{"$f":"'GLM Calculation - Smooth w Log'!W67","v":33.329367296016585},1736.4416299502921,null,null,{"$f":"'GLM Calculation - Expon Decay'!B67","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C67","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D67","v":72},{"$f":"'GLM Calculation - Expon Decay'!U67","v":75},{"$f":"'GLM Calculation - Expon Decay'!W67","v":31.208023423100865},1917.7372125116822]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B68","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C68","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D68","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U68","v":68},{"$f":"'GLM Calculation - Smooth w Log'!W68","v":73.10068065722065},26.016943166944881,null,null,{"$f":"'GLM Calculation - Expon Decay'!B68","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C68","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D68","v":72},{"$f":"'GLM Calculation - Expon Decay'!U68","v":68},{"$f":"'GLM Calculation - Expon Decay'!W68","v":68.363235159482471},0.1319397810842563]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B69","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C69","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!D69","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U69","v":-50},{"$f":"'GLM Calculation - Smooth w Log'!W69","v":1.8730462086183868},2690.8129229614578,null,null,{"$f":"'GLM Calculation - Expon Decay'!B69","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C69","v":1994},{"$f":"'GLM Calculation - Expon Decay'!D69","v":84},{"$f":"'GLM Calculation - Expon Decay'!U69","v":-50},{"$f":"'GLM Calculation - Expon Decay'!W69","v":1.1638473750351426},2617.73927821589]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B70","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C70","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D70","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U70","v":9},{"$f":"'GLM Calculation - Smooth w Log'!W70","v":6.3953259182355673},6.7843270722153903,null,null,{"$f":"'GLM Calculation - Expon Decay'!B70","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C70","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D70","v":84},{"$f":"'GLM Calculation - Expon Decay'!U70","v":9},{"$f":"'GLM Calculation - Expon Decay'!W70","v":3.9689287990850124},25.311677428676177]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B71","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C71","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D71","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U71","v":-97},{"$f":"'GLM Calculation - Smooth w Log'!W71","v":16.82336977449874},12955.759506822274,null,null,{"$f":"'GLM Calculation - Expon Decay'!B71","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C71","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D71","v":84},{"$f":"'GLM Calculation - Expon Decay'!U71","v":-97},{"$f":"'GLM Calculation - Expon Decay'!W71","v":10.426047981466455},11540.355784916334]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B72","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C72","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D72","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U72","v":92},{"$f":"'GLM Calculation - Smooth w Log'!W72","v":21.659862495158777},4947.7349441999713,null,null,{"$f":"'GLM Calculation - Expon Decay'!B72","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C72","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D72","v":84},{"$f":"'GLM Calculation - Expon Decay'!U72","v":92},{"$f":"'GLM Calculation - Expon Decay'!W72","v":13.403859089851919},6177.3533659678524]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B73","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C73","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!D73","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U73","v":0},{"$f":"'GLM Calculation - Smooth w Log'!W73","v":1.3408095507657287},1.7977702514245952,null,null,{"$f":"'GLM Calculation - Expon Decay'!B73","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C73","v":1995},{"$f":"'GLM Calculation - Expon Decay'!D73","v":96},{"$f":"'GLM Calculation - Expon Decay'!U73","v":0},{"$f":"'GLM Calculation - Expon Decay'!W73","v":0.49987293349432677},0.24987294964022363]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B74","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C74","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D74","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U74","v":-10},{"$f":"'GLM Calculation - Smooth w Log'!W74","v":4.5780579421769625},212.51977336546878,null,null,{"$f":"'GLM Calculation - Expon Decay'!B74","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C74","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D74","v":96},{"$f":"'GLM Calculation - Expon Decay'!U74","v":-10},{"$f":"'GLM Calculation - Expon Decay'!W74","v":1.7046565762704364},136.99898556843075]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B75","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C75","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D75","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U75","v":18},{"$f":"'GLM Calculation - Smooth w Log'!W75","v":12.042914246280153},35.486870677171957,null,null,{"$f":"'GLM Calculation - Expon Decay'!B75","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C75","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D75","v":96},{"$f":"'GLM Calculation - Expon Decay'!U75","v":18},{"$f":"'GLM Calculation - Expon Decay'!W75","v":4.4779919610085237},182.84470140655012]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B76","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C76","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!D76","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U76","v":0},{"$f":"'GLM Calculation - Smooth w Log'!W76","v":1.0203408080505914},1.0410953645733336,null,null,{"$f":"'GLM Calculation - Expon Decay'!B76","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C76","v":1996},{"$f":"'GLM Calculation - Expon Decay'!D76","v":108},{"$f":"'GLM Calculation - Expon Decay'!U76","v":0},{"$f":"'GLM Calculation - Expon Decay'!W76","v":0.21469563363725305},4.6094215102901584E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B77","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C77","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D77","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U77","v":11},{"$f":"'GLM Calculation - Smooth w Log'!W77","v":3.4838499899971511},56.492510972865823,null,null,{"$f":"'GLM Calculation - Expon Decay'!B77","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C77","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D77","v":108},{"$f":"'GLM Calculation - Expon Decay'!U77","v":11},{"$f":"'GLM Calculation - Expon Decay'!W77","v":0.73215071121758468},105.42872901714955]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B78","v":1988},{"$f":"'GLM Calculation - Smooth w Log'!C78","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!D78","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U78","v":0},{"$f":"'GLM Calculation - Smooth w Log'!W78","v":0.80993827180385269},0.65600000413261161,null,null,{"$f":"'GLM Calculation - Expon Decay'!B78","v":1988},{"$f":"'GLM Calculation - Expon Decay'!C78","v":1997},{"$f":"'GLM Calculation - Expon Decay'!D78","v":120},{"$f":"'GLM Calculation - Expon Decay'!U78","v":0},{"$f":"'GLM Calculation - Expon Decay'!W78","v":9.2211864284555689E-2},8.5030279148333165E-3]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Validation",{"$f":"M3","v":"Accident Year"},{"$f":"N3","v":"Calendar Year"},"Age","Actual Loss","Expected Loss","SqrError",null,"Validation",{"$f":"U3","v":"Accident Year"},{"$f":"V3","v":"Calendar Year"},"Age","Actual Loss","Expected Loss","SqrError",null,"Validation",{"$f":"U64","v":"Accident Year"},{"$f":"V64","v":"Calendar Year"},"Age","Actual Loss","Expected Loss","SqrError"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B84","v":1989},{"$f":"'GLM Calculation - Smooth w Log'!C84","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D84","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U84","v":13},{"$f":"'GLM Calculation - Smooth w Log'!W84","v":2.7654519135749926},{"$f":"(P65-Q65)^2","v":104.74597453334579},null,null,{"$f":"'GLM Calculation - Expon Decay'!B84","v":1989},{"$f":"'GLM Calculation - Expon Decay'!C84","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D84","v":120},{"$f":"'GLM Calculation - Expon Decay'!U84","v":13},{"$f":"'GLM Calculation - Expon Decay'!W84","v":0.31445903614745091},{"$f":"(X65-Y65)^2","v":160.92294954558108},null,null,{"$f":"U65","v":1989},1998,120,13,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC65-ChainLadder!$A$62+1,Summary!AE65/12)","v":0},{"$f":"(AF65-AG65)^2","v":169}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B85","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C85","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D85","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U85","v":-7},{"$f":"'GLM Calculation - Smooth w Log'!W85","v":7.2747223097744786},{"$f":"(P66-Q66)^2","v":203.76769702117323},null,null,{"$f":"'GLM Calculation - Expon Decay'!B85","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C85","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D85","v":120},{"$f":"'GLM Calculation - Expon Decay'!U85","v":-7},{"$f":"'GLM Calculation - Expon Decay'!W85","v":0.82605790253401634},61.247182293815122,null,null,{"$f":"U66","v":1990},{"$f":"V66","v":1999},{"$f":"W66","v":120},{"$f":"X66","v":-7},{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC66-ChainLadder!$A$62+1,Summary!AE66/12)","v":0},49]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B86","v":1990},{"$f":"'GLM Calculation - Smooth w Log'!C86","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D86","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U86","v":-19},{"$f":"'GLM Calculation - Smooth w Log'!W86","v":9.1645206780604536},793.24022502489493,null,null,{"$f":"'GLM Calculation - Expon Decay'!B86","v":1990},{"$f":"'GLM Calculation - Expon Decay'!C86","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D86","v":108},{"$f":"'GLM Calculation - Expon Decay'!U86","v":-19},{"$f":"'GLM Calculation - Expon Decay'!W86","v":1.9232994168550273},437.7844584873659,null,null,1990,1998,108,-19,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC67-ChainLadder!$A$62+1,Summary!AE67/12)","v":22.431203449626992},1716.5446192843835]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B87","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C87","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D87","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U87","v":5},{"$f":"'GLM Calculation - Smooth w Log'!W87","v":9.3661072087368957},19.062892158184287,null,null,{"$f":"'GLM Calculation - Expon Decay'!B87","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C87","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D87","v":120},{"$f":"'GLM Calculation - Expon Decay'!U87","v":5},{"$f":"'GLM Calculation - Expon Decay'!W87","v":1.0619904824250794},15.50791896051066,null,null,1991,2000,120,5,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC68-ChainLadder!$A$62+1,Summary!AE68/12)","v":0},25]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B88","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C88","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D88","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U88","v":14},{"$f":"'GLM Calculation - Smooth w Log'!W88","v":11.799197210877638},4.8435329166087664,null,null,{"$f":"'GLM Calculation - Expon Decay'!B88","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C88","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D88","v":108},{"$f":"'GLM Calculation - Expon Decay'!U88","v":14},{"$f":"'GLM Calculation - Expon Decay'!W88","v":2.4726180444350083},132.88053474948535,null,null,1991,1999,108,14,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC69-ChainLadder!$A$62+1,Summary!AE69/12)","v":28.842776171776677},220.30800448546151]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B89","v":1991},{"$f":"'GLM Calculation - Smooth w Log'!C89","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D89","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U89","v":11},{"$f":"'GLM Calculation - Smooth w Log'!W89","v":15.50509024718794},20.295838135307896,null,null,{"$f":"'GLM Calculation - Expon Decay'!B89","v":1991},{"$f":"'GLM Calculation - Expon Decay'!C89","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D89","v":96},{"$f":"'GLM Calculation - Expon Decay'!U89","v":11},{"$f":"'GLM Calculation - Expon Decay'!W89","v":5.7569630753229664},27.489436193526807,null,null,1991,1998,96,11,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC70-ChainLadder!$A$62+1,Summary!AE70/12)","v":6.9020012911560116},16.793593417686996]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B90","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C90","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D90","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U90","v":-22},{"$f":"'GLM Calculation - Smooth w Log'!W90","v":20.542508532677648},1809.8650322529502,null,null,{"$f":"'GLM Calculation - Expon Decay'!B90","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C90","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D90","v":120},{"$f":"'GLM Calculation - Expon Decay'!U90","v":-22},{"$f":"'GLM Calculation - Expon Decay'!W90","v":2.3263602472631129},591.77180287962312,null,null,1992,2001,120,-22,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC71-ChainLadder!$A$62+1,Summary!AE71/12)","v":0},484]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B91","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C91","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D91","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U91","v":60},{"$f":"'GLM Calculation - Smooth w Log'!W91","v":25.87895952729416},1164.2454029400301,null,null,{"$f":"'GLM Calculation - Expon Decay'!B91","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C91","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D91","v":108},{"$f":"'GLM Calculation - Expon Decay'!U91","v":60},{"$f":"'GLM Calculation - Expon Decay'!W91","v":5.4164330287629134},2979.3657833035245,null,null,1992,2000,108,60,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC72-ChainLadder!$A$62+1,Summary!AE72/12)","v":62.854853472636023},8.1501883502219599]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B92","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C92","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D92","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U92","v":172},{"$f":"'GLM Calculation - Smooth w Log'!W92","v":34.007025715622753},19042.060951848802,null,null,{"$f":"'GLM Calculation - Expon Decay'!B92","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C92","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D92","v":96},{"$f":"'GLM Calculation - Expon Decay'!U92","v":172},{"$f":"'GLM Calculation - Expon Decay'!W92","v":12.611007598495847},25404.850898766745,null,null,1992,1999,96,172,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC73-ChainLadder!$A$62+1,Summary!AE73/12)","v":15.041002892365213},24636.126773034506]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B93","v":1992},{"$f":"'GLM Calculation - Smooth w Log'!C93","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D93","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U93","v":25},{"$f":"'GLM Calculation - Smooth w Log'!W93","v":47.506173077793441},506.52782660759431,null,null,{"$f":"'GLM Calculation - Expon Decay'!B93","v":1992},{"$f":"'GLM Calculation - Expon Decay'!C93","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D93","v":84},{"$f":"'GLM Calculation - Expon Decay'!U93","v":25},{"$f":"'GLM Calculation - Expon Decay'!W93","v":29.362038043262459},19.027375890868978,null,null,1992,1998,84,25,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC74-ChainLadder!$A$62+1,Summary!AE74/12)","v":-46.429074828991361},5102.1127309256472]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B94","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C94","v":2002},{"$f":"'GLM Calculation - Smooth w Log'!D94","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U94","v":-11},{"$f":"'GLM Calculation - Smooth w Log'!W94","v":22.764394693502432},1140.0343490186151,null,null,{"$f":"'GLM Calculation - Expon Decay'!B94","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C94","v":2002},{"$f":"'GLM Calculation - Expon Decay'!D94","v":120},{"$f":"'GLM Calculation - Expon Decay'!U94","v":-11},{"$f":"'GLM Calculation - Expon Decay'!W94","v":2.5771403446114873},184.33873993727696,null,null,1993,2002,120,-11,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC75-ChainLadder!$A$62+1,Summary!AE75/12)","v":0},121]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B95","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C95","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D95","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U95","v":-6},{"$f":"'GLM Calculation - Smooth w Log'!W95","v":28.678038419668585},1202.5663486360102,null,null,{"$f":"'GLM Calculation - Expon Decay'!B95","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C95","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D95","v":108},{"$f":"'GLM Calculation - Expon Decay'!U95","v":-6},{"$f":"'GLM Calculation - Expon Decay'!W95","v":6.0003209299734639},144.00770242235919,null,null,1993,2001,108,-6,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC76-ChainLadder!$A$62+1,Summary!AE76/12)","v":69.854780072289941},5753.9476598154752]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B96","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C96","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D96","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U96","v":32},{"$f":"'GLM Calculation - Smooth w Log'!W96","v":37.685239585567572},32.321949145304544,null,null,{"$f":"'GLM Calculation - Expon Decay'!B96","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C96","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D96","v":96},{"$f":"'GLM Calculation - Expon Decay'!U96","v":32},{"$f":"'GLM Calculation - Expon Decay'!W96","v":13.970465884001095},325.06410043996846,null,null,1993,2000,96,32,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC77-ChainLadder!$A$62+1,Summary!AE77/12)","v":16.716067114375619},233.59860445227042]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B97","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C97","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D97","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U97","v":29},{"$f":"'GLM Calculation - Smooth w Log'!W97","v":52.644460271267839},559.06050151956322,null,null,{"$f":"'GLM Calculation - Expon Decay'!B97","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C97","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D97","v":84},{"$f":"'GLM Calculation - Expon Decay'!U97","v":29},{"$f":"'GLM Calculation - Expon Decay'!W97","v":32.527246341288894},12.441466752135888,null,null,1993,1999,84,29,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC78-ChainLadder!$A$62+1,Summary!AE78/12)","v":-51.599719543552055},6496.3147904992475]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B98","v":1993},{"$f":"'GLM Calculation - Smooth w Log'!C98","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D98","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U98","v":78},{"$f":"'GLM Calculation - Smooth w Log'!W98","v":81.007280303548228},9.0437348241091229,null,null,{"$f":"'GLM Calculation - Expon Decay'!B98","v":1993},{"$f":"'GLM Calculation - Expon Decay'!C98","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D98","v":72},{"$f":"'GLM Calculation - Expon Decay'!U98","v":78},{"$f":"'GLM Calculation - Expon Decay'!W98","v":75.732746733846056},5.1404373728857244,null,null,1993,1998,72,78,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC79-ChainLadder!$A$62+1,Summary!AE79/12)","v":127.84219464855232},2484.2443673841776]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B99","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C99","v":2003},{"$f":"'GLM Calculation - Smooth w Log'!D99","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U99","v":1},{"$f":"'GLM Calculation - Smooth w Log'!W99","v":24.595591681544402},556.75194680216737,null,null,{"$f":"'GLM Calculation - Expon Decay'!B99","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C99","v":2003},{"$f":"'GLM Calculation - Expon Decay'!D99","v":120},{"$f":"'GLM Calculation - Expon Decay'!U99","v":1},{"$f":"'GLM Calculation - Expon Decay'!W99","v":2.7892767175302113},3.2015111718956879,null,null,1994,2003,120,1,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC80-ChainLadder!$A$62+1,Summary!AE80/12)","v":0},1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B100","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C100","v":2002},{"$f":"'GLM Calculation - Smooth w Log'!D100","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U100","v":84},{"$f":"'GLM Calculation - Smooth w Log'!W100","v":30.984936463043237},2810.5969618275622,null,null,{"$f":"'GLM Calculation - Expon Decay'!B100","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C100","v":2002},{"$f":"'GLM Calculation - Expon Decay'!D100","v":108},{"$f":"'GLM Calculation - Expon Decay'!U100","v":84},{"$f":"'GLM Calculation - Expon Decay'!W100","v":6.4942351714288575},6007.1435816617759,null,null,1994,2002,108,84,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC81-ChainLadder!$A$62+1,Summary!AE81/12)","v":75.577354454821034},70.94095797972308]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B101","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C101","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D101","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U101","v":47},{"$f":"'GLM Calculation - Smooth w Log'!W101","v":40.716688396390921},39.48000470804849,null,null,{"$f":"'GLM Calculation - Expon Decay'!B101","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C101","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D101","v":96},{"$f":"'GLM Calculation - Expon Decay'!U101","v":47},{"$f":"'GLM Calculation - Expon Decay'!W101","v":15.120439717134948},1016.3063638288268,null,null,1994,2001,96,47,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC82-ChainLadder!$A$62+1,Summary!AE82/12)","v":18.08546427440524},836.05037622669568]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B102","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C102","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D102","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U102","v":-96},{"$f":"'GLM Calculation - Smooth w Log'!W102","v":56.879247902733219},23372.064439305363,null,null,{"$f":"'GLM Calculation - Expon Decay'!B102","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C102","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D102","v":84},{"$f":"'GLM Calculation - Expon Decay'!U102","v":-96},{"$f":"'GLM Calculation - Expon Decay'!W102","v":35.204714828522206},17214.677193233838,null,null,1994,2000,84,-96,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC83-ChainLadder!$A$62+1,Summary!AE83/12)","v":-55.826820865757327},1613.8843217519509]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B103","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C103","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D103","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U103","v":143},{"$f":"'GLM Calculation - Smooth w Log'!W103","v":87.523609408651538},3077.629913043856,null,null,{"$f":"'GLM Calculation - Expon Decay'!B103","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C103","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D103","v":72},{"$f":"'GLM Calculation - Expon Decay'!U103","v":143},{"$f":"'GLM Calculation - Expon Decay'!W103","v":81.966660318289357},3725.0685527030751,null,null,1994,1999,72,143,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC84-ChainLadder!$A$62+1,Summary!AE84/12)","v":138.31515680440498},21.947755767312977]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B104","v":1994},{"$f":"'GLM Calculation - Smooth w Log'!C104","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D104","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U104","v":44},{"$f":"'GLM Calculation - Smooth w Log'!W104","v":160.66765484042361},13611.341685964218,null,null,{"$f":"'GLM Calculation - Expon Decay'!B104","v":1994},{"$f":"'GLM Calculation - Expon Decay'!C104","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D104","v":60},{"$f":"'GLM Calculation - Expon Decay'!U104","v":44},{"$f":"'GLM Calculation - Expon Decay'!W104","v":190.84186412129662},21562.53305861734,null,null,1994,1998,60,44,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC85-ChainLadder!$A$62+1,Summary!AE85/12)","v":184.50176471910527},19740.745889182814]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B105","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C105","v":2004},{"$f":"'GLM Calculation - Smooth w Log'!D105","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U105","v":22},{"$f":"'GLM Calculation - Smooth w Log'!W105","v":22.488607400008071},0.23873719134264723,null,null,{"$f":"'GLM Calculation - Expon Decay'!B105","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C105","v":2004},{"$f":"'GLM Calculation - Expon Decay'!D105","v":120},{"$f":"'GLM Calculation - Expon Decay'!U105","v":22},{"$f":"'GLM Calculation - Expon Decay'!W105","v":2.5488897655762925},378.34568935170273,null,null,1995,2004,120,22,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC86-ChainLadder!$A$62+1,Summary!AE86/12)","v":0},484]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B106","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C106","v":2003},{"$f":"'GLM Calculation - Smooth w Log'!D106","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U106","v":73},{"$f":"'GLM Calculation - Smooth w Log'!W106","v":28.330608202218301},1995.354563583727,null,null,{"$f":"'GLM Calculation - Expon Decay'!B106","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C106","v":2003},{"$f":"'GLM Calculation - Expon Decay'!D106","v":108},{"$f":"'GLM Calculation - Expon Decay'!U106","v":73},{"$f":"'GLM Calculation - Expon Decay'!W106","v":5.9345454897561005},4497.7751886655933,null,null,1995,2003,108,73,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC87-ChainLadder!$A$62+1,Summary!AE87/12)","v":69.049343325264999},15.607688161628213]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B107","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C107","v":2002},{"$f":"'GLM Calculation - Smooth w Log'!D107","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U107","v":67},{"$f":"'GLM Calculation - Smooth w Log'!W107","v":37.228688450783537},886.33099136050953,null,null,{"$f":"'GLM Calculation - Expon Decay'!B107","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C107","v":2002},{"$f":"'GLM Calculation - Expon Decay'!D107","v":96},{"$f":"'GLM Calculation - Expon Decay'!U107","v":67},{"$f":"'GLM Calculation - Expon Decay'!W107","v":13.817321818160956},2828.3972585930587,null,null,1995,2002,96,67,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC88-ChainLadder!$A$62+1,Summary!AE88/12)","v":16.523328196499278},2547.8943963583247]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B108","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C108","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D108","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U108","v":46},{"$f":"'GLM Calculation - Smooth w Log'!W108","v":52.006680378098601},36.080209164634745,null,null,{"$f":"'GLM Calculation - Expon Decay'!B108","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C108","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D108","v":84},{"$f":"'GLM Calculation - Expon Decay'!U108","v":46},{"$f":"'GLM Calculation - Expon Decay'!W108","v":32.170683088735274},191.25000623219256,null,null,1995,2001,84,46,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC89-ChainLadder!$A$62+1,Summary!AE89/12)","v":-51.004766553742229},9409.9247341460268]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B109","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C109","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D109","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U109","v":27},{"$f":"'GLM Calculation - Smooth w Log'!W109","v":80.025889017329177},2811.7449060781109,null,null,{"$f":"'GLM Calculation - Expon Decay'!B109","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C109","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D109","v":72},{"$f":"'GLM Calculation - Expon Decay'!U109","v":27},{"$f":"'GLM Calculation - Expon Decay'!W109","v":74.90256534631304},2294.6557667577908,null,null,1995,2000,72,27,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC90-ChainLadder!$A$62+1,Summary!AE90/12)","v":126.36815376997947},9874.0299836542854]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B110","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C110","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D110","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U110","v":-49},{"$f":"'GLM Calculation - Smooth w Log'!W110","v":146.90404111308675},38378.39332443798,null,null,{"$f":"'GLM Calculation - Expon Decay'!B110","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C110","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D110","v":60},{"$f":"'GLM Calculation - Expon Decay'!U110","v":-49},{"$f":"'GLM Calculation - Expon Decay'!W110","v":174.39462755527259},49905.159620558959,null,null,1995,1999,60,-49,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC91-ChainLadder!$A$62+1,Summary!AE91/12)","v":168.56538295240352},47334.695859225998]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B111","v":1995},{"$f":"'GLM Calculation - Smooth w Log'!C111","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D111","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U111","v":399},{"$f":"'GLM Calculation - Smooth w Log'!W111","v":414.96202292588043},254.78617588633253,null,null,{"$f":"'GLM Calculation - Expon Decay'!B111","v":1995},{"$f":"'GLM Calculation - Expon Decay'!C111","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D111","v":48},{"$f":"'GLM Calculation - Expon Decay'!U111","v":399},{"$f":"'GLM Calculation - Expon Decay'!W111","v":406.04064733330654},49.570714871996465,null,null,1995,1998,48,399,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC92-ChainLadder!$A$62+1,Summary!AE92/12)","v":402.71834006683457},13.826052852627324]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B112","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C112","v":2005},{"$f":"'GLM Calculation - Smooth w Log'!D112","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U112","v":32},{"$f":"'GLM Calculation - Smooth w Log'!W112","v":24.485254199313616},56.471404448933647,null,null,{"$f":"'GLM Calculation - Expon Decay'!B112","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C112","v":2005},{"$f":"'GLM Calculation - Expon Decay'!D112","v":120},{"$f":"'GLM Calculation - Expon Decay'!U112","v":32},{"$f":"'GLM Calculation - Expon Decay'!W112","v":2.7751924663926508},854.08937537639292,null,null,1996,2005,120,32,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC93-ChainLadder!$A$62+1,Summary!AE93/12)","v":0},1024]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B113","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C113","v":2004},{"$f":"'GLM Calculation - Smooth w Log'!D113","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U113","v":184},{"$f":"'GLM Calculation - Smooth w Log'!W113","v":30.845935949427684},23456.167335206806,null,null,{"$f":"'GLM Calculation - Expon Decay'!B113","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C113","v":2004},{"$f":"'GLM Calculation - Expon Decay'!D113","v":108},{"$f":"'GLM Calculation - Expon Decay'!U113","v":184},{"$f":"'GLM Calculation - Expon Decay'!W113","v":6.4614430004241203},31519.939221491655,null,null,1996,2004,108,184,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC94-ChainLadder!$A$62+1,Summary!AE94/12)","v":75.179876349931874},11841.819311216117]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B114","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C114","v":2003},{"$f":"'GLM Calculation - Smooth w Log'!D114","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U114","v":102},{"$f":"'GLM Calculation - Smooth w Log'!W114","v":40.534030587601379},3778.0653958059229,null,null,{"$f":"'GLM Calculation - Expon Decay'!B114","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C114","v":2003},{"$f":"'GLM Calculation - Expon Decay'!D114","v":96},{"$f":"'GLM Calculation - Expon Decay'!U114","v":102},{"$f":"'GLM Calculation - Expon Decay'!W114","v":15.044090149898377},7561.3302578590001,null,null,1996,2003,96,102,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC95-ChainLadder!$A$62+1,Summary!AE95/12)","v":17.9903487981137},7057.6214950625963]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B115","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C115","v":2002},{"$f":"'GLM Calculation - Smooth w Log'!D115","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U115","v":227},{"$f":"'GLM Calculation - Smooth w Log'!W115","v":56.624083762507325},29027.952833765121,null,null,{"$f":"'GLM Calculation - Expon Decay'!B115","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C115","v":2002},{"$f":"'GLM Calculation - Expon Decay'!D115","v":84},{"$f":"'GLM Calculation - Expon Decay'!U115","v":227},{"$f":"'GLM Calculation - Expon Decay'!W115","v":35.026951166080664},36853.651478590378,null,null,1996,2002,84,227,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC96-ChainLadder!$A$62+1,Summary!AE96/12)","v":-55.53321520676036},79825.01769506956]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B116","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C116","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D116","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U116","v":331},{"$f":"'GLM Calculation - Smooth w Log'!W116","v":87.130972597025334},59472.102526472809,null,null,{"$f":"'GLM Calculation - Expon Decay'!B116","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C116","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D116","v":72},{"$f":"'GLM Calculation - Expon Decay'!U116","v":331},{"$f":"'GLM Calculation - Expon Decay'!W116","v":81.552775592699234},62223.917764506274,null,null,1996,2001,72,331,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC97-ChainLadder!$A$62+1,Summary!AE97/12)","v":137.58772665286233},37408.3074813079]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B117","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C117","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D117","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U117","v":463},{"$f":"'GLM Calculation - Smooth w Log'!W117","v":159.94688891047366},91841.188141040795,null,null,{"$f":"'GLM Calculation - Expon Decay'!B117","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C117","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D117","v":60},{"$f":"'GLM Calculation - Expon Decay'!U117","v":463},{"$f":"'GLM Calculation - Expon Decay'!W117","v":189.87822192511305},74595.505658787792,null,null,1996,2000,60,463,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC98-ChainLadder!$A$62+1,Summary!AE98/12)","v":183.53142893110999},78102.682215287234]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B118","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C118","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D118","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U118","v":337},{"$f":"'GLM Calculation - Smooth w Log'!W118","v":451.80434847192623},13180.038428063472,null,null,{"$f":"'GLM Calculation - Expon Decay'!B118","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C118","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D118","v":48},{"$f":"'GLM Calculation - Expon Decay'!U118","v":337},{"$f":"'GLM Calculation - Expon Decay'!W118","v":442.09089021698583},11044.095206598568,null,null,1996,1999,48,337,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC99-ChainLadder!$A$62+1,Summary!AE99/12)","v":438.47361252162591},10296.894038189075]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B119","v":1996},{"$f":"'GLM Calculation - Smooth w Log'!C119","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D119","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U119","v":948},{"$f":"'GLM Calculation - Smooth w Log'!W119","v":588.84687727391258},128990.96556390001,null,null,{"$f":"'GLM Calculation - Expon Decay'!B119","v":1996},{"$f":"'GLM Calculation - Expon Decay'!C119","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D119","v":36},{"$f":"'GLM Calculation - Expon Decay'!U119","v":948},{"$f":"'GLM Calculation - Expon Decay'!W119","v":588.84687727391315},128990.9655638996,null,null,1996,1998,36,948,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC100-ChainLadder!$A$62+1,Summary!AE100/12)","v":588.84687727391429},128990.96556389879]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B120","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C120","v":2006},{"$f":"'GLM Calculation - Smooth w Log'!D120","v":120},{"$f":"'GLM Calculation - Smooth w Log'!U120","v":309},{"$f":"'GLM Calculation - Smooth w Log'!W120","v":31.065266562942583},77247.716050728151,null,null,{"$f":"'GLM Calculation - Expon Decay'!B120","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C120","v":2006},{"$f":"'GLM Calculation - Expon Decay'!D120","v":120},{"$f":"'GLM Calculation - Expon Decay'!U120","v":309},{"$f":"'GLM Calculation - Expon Decay'!W120","v":3.5209801389104842},93317.431575291921,null,null,1997,2006,120,309,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC101-ChainLadder!$A$62+1,Summary!AE101/12)","v":0},95481]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B121","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C121","v":2005},{"$f":"'GLM Calculation - Smooth w Log'!D121","v":108},{"$f":"'GLM Calculation - Smooth w Log'!U121","v":473},{"$f":"'GLM Calculation - Smooth w Log'!W121","v":39.135277700293848},188238.59725620114,null,null,{"$f":"'GLM Calculation - Expon Decay'!B121","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C121","v":2005},{"$f":"'GLM Calculation - Expon Decay'!D121","v":108},{"$f":"'GLM Calculation - Expon Decay'!U121","v":473},{"$f":"'GLM Calculation - Expon Decay'!W121","v":8.1978503288343116},216041.03833893672,null,null,1997,2005,108,473,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC102-ChainLadder!$A$62+1,Summary!AE102/12)","v":95.383240866871347},142594.41677820729]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B122","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C122","v":2004},{"$f":"'GLM Calculation - Smooth w Log'!D122","v":96},{"$f":"'GLM Calculation - Smooth w Log'!U122","v":517},{"$f":"'GLM Calculation - Smooth w Log'!W122","v":51.426889621983328},216758.32110706091,null,null,{"$f":"'GLM Calculation - Expon Decay'!B122","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C122","v":2004},{"$f":"'GLM Calculation - Expon Decay'!D122","v":96},{"$f":"'GLM Calculation - Expon Decay'!U122","v":517},{"$f":"'GLM Calculation - Expon Decay'!W122","v":19.086943794793559},247917.41153960905,null,null,1997,2004,96,517,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC103-ChainLadder!$A$62+1,Summary!AE103/12)","v":22.824961359368899},244208.96881546924]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B123","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C123","v":2003},{"$f":"'GLM Calculation - Smooth w Log'!D123","v":84},{"$f":"'GLM Calculation - Smooth w Log'!U123","v":496},{"$f":"'GLM Calculation - Smooth w Log'!W123","v":71.840881930234957},179910.95744172088,null,null,{"$f":"'GLM Calculation - Expon Decay'!B123","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C123","v":2003},{"$f":"'GLM Calculation - Expon Decay'!D123","v":84},{"$f":"'GLM Calculation - Expon Decay'!U123","v":496},{"$f":"'GLM Calculation - Expon Decay'!W123","v":44.439872504651035},203906.54874361583,null,null,1997,2003,84,496,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC104-ChainLadder!$A$62+1,Summary!AE104/12)","v":-70.456860257698281},320873.37453300954]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B124","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C124","v":2002},{"$f":"'GLM Calculation - Smooth w Log'!D124","v":72},{"$f":"'GLM Calculation - Smooth w Log'!U124","v":368},{"$f":"'GLM Calculation - Smooth w Log'!W124","v":110.54599913816354},66282.562559766477,null,null,{"$f":"'GLM Calculation - Expon Decay'!B124","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C124","v":2002},{"$f":"'GLM Calculation - Expon Decay'!D124","v":72},{"$f":"'GLM Calculation - Expon Decay'!U124","v":368},{"$f":"'GLM Calculation - Expon Decay'!W124","v":103.46875274858527},69976.780772389102,null,null,1997,2002,72,368,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC105-ChainLadder!$A$62+1,Summary!AE105/12)","v":174.56218217984861},37418.18936302208]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B125","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C125","v":2001},{"$f":"'GLM Calculation - Smooth w Log'!D125","v":60},{"$f":"'GLM Calculation - Smooth w Log'!U125","v":898},{"$f":"'GLM Calculation - Smooth w Log'!W125","v":202.93000429852665},483122.29892444616,null,null,{"$f":"'GLM Calculation - Expon Decay'!B125","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C125","v":2001},{"$f":"'GLM Calculation - Expon Decay'!D125","v":60},{"$f":"'GLM Calculation - Expon Decay'!U125","v":898},{"$f":"'GLM Calculation - Expon Decay'!W125","v":240.9048944554784},431773.977730566,null,null,1997,2001,60,898,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC106-ChainLadder!$A$62+1,Summary!AE106/12)","v":232.85250445072234},442421.19083547633]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B126","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C126","v":2000},{"$f":"'GLM Calculation - Smooth w Log'!D126","v":48},{"$f":"'GLM Calculation - Smooth w Log'!U126","v":1008},{"$f":"'GLM Calculation - Smooth w Log'!W126","v":573.21939177459876},189034.17728884984,null,null,{"$f":"'GLM Calculation - Expon Decay'!B126","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C126","v":2000},{"$f":"'GLM Calculation - Expon Decay'!D126","v":48},{"$f":"'GLM Calculation - Expon Decay'!U126","v":1008},{"$f":"'GLM Calculation - Expon Decay'!W126","v":560.89560017817746},199902.34434003214,null,null,1997,2000,48,1008,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC107-ChainLadder!$A$62+1,Summary!AE107/12)","v":556.30623815138824},204027.25449295039]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B127","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C127","v":1999},{"$f":"'GLM Calculation - Smooth w Log'!D127","v":36},{"$f":"'GLM Calculation - Smooth w Log'!U127","v":2034},{"$f":"'GLM Calculation - Smooth w Log'!W127","v":747.08986308107126},1656137.7005046962,null,null,{"$f":"'GLM Calculation - Expon Decay'!B127","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C127","v":1999},{"$f":"'GLM Calculation - Expon Decay'!D127","v":36},{"$f":"'GLM Calculation - Expon Decay'!U127","v":2034},{"$f":"'GLM Calculation - Expon Decay'!W127","v":747.08986308107194},1656137.7005046939,null,null,1997,1999,36,2034,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC108-ChainLadder!$A$62+1,Summary!AE108/12)","v":747.08986308107342},1656137.7005046904]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GLM Calculation - Smooth w Log'!B128","v":1997},{"$f":"'GLM Calculation - Smooth w Log'!C128","v":1998},{"$f":"'GLM Calculation - Smooth w Log'!D128","v":24},{"$f":"'GLM Calculation - Smooth w Log'!U128","v":6512},{"$f":"'GLM Calculation - Smooth w Log'!W128","v":6177.0617884345902},112183.60556663522,null,null,{"$f":"'GLM Calculation - Expon Decay'!B128","v":1997},{"$f":"'GLM Calculation - Expon Decay'!C128","v":1998},{"$f":"'GLM Calculation - Expon Decay'!D128","v":24},{"$f":"'GLM Calculation - Expon Decay'!U128","v":6512},{"$f":"'GLM Calculation - Expon Decay'!W128","v":6177.0617884345793},112183.60556664252,null,null,1997,1998,24,6512,{"$f":"INDEX(ChainLadder!$B$62:$K$71,Summary!AC109-ChainLadder!$A$62+1,Summary!AE109/12)","v":6177.0617884345957},112183.60556663157]

{"sheet":"Validation Data","index":10,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["Cumulative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabular Format - for GLM"]
[null,12,{"$f":"B3+12","v":24},{"$f":"C3+12","v":36},48,60,72,84,96,108,120,null,"Index","ID","Year","Age","Wt = EP","Y = Loss","Incr LR"]
[1988,267,444,415,582,611,631,581,581,581,581,null,null,null,null,null,null,null,null,null,null,null,"End","From"]
[1989,2071,3018,1778,1826,1911,1971,1980,1970,1981,1994,null,1,{"$f":"O5&\"_\"&P5","v":"1989_120"},{"$f":"VLOOKUP(M5,$X$5:$Y$13,2)","v":1989},{"$f":"IF(O5<>O4,12*(1999-O5),P5+12)","v":120},1,{"$f":"INDEX($B$19:$K$27,$O5-$O$5+1,$P5/12)","v":13},null,null,1989,1,1,{"$f":"W5","v":1},1989]
[1990,4183,4097,5074,5166,5275,5281,5184,5202,5183,5176,null,{"$f":"M5+1","v":2},{"$f":"O6&\"_\"&P6","v":"1990_108"},1990,{"$f":"IF(O6<>O5,12*(1999-O6),P6+12)","v":108},1,{"$f":"INDEX($B$19:$K$27,$O6-$O$5+1,$P6/12)","v":-19},null,null,1990,2,{"$f":"W5+V6","v":3},{"$f":"W5+1","v":2},1990]
[1991,3837,5424,5995,6300,6515,6590,6682,6693,6707,6712,null,{"$f":"M6+1","v":3},"1990_120",1990,{"$f":"IF(O7<>O6,12*(1999-O7),P6+12)","v":120},1,-7,null,null,1991,3,{"$f":"W6+V7","v":6},4,1991]
[1992,9195,13789,14518,14655,14540,14608,14633,14805,14865,14843,null,4,"1991_96",1991,{"$f":"IF(O8<>O7,12*(1999-O8),P7+12)","v":96},1,11,null,null,1992,4,10,7,1992]
[1993,10839,14865,15703,15954,16107,16185,16214,16246,16240,16229,null,5,"1991_108",1991,108,1,14,null,null,1993,5,15,11,1993]
[1994,9949,16106,16664,17242,17286,17429,17333,17380,17464,17465,null,6,"1991_120",1991,120,1,5,null,null,1994,6,21,16,1994]
[1995,10114,15094,15350,15749,15700,15727,15773,15840,15913,15935,null,7,"1992_84",1992,84,1,25,null,null,1995,7,28,22,1995]
[1996,11644,16124,17072,17409,17872,18203,18430,18532,18716,18748,null,8,"1992_96",1992,96,1,172,null,null,1996,8,36,29,1996]
[1997,14280,20792,22826,23834,24732,25100,25596,26113,26586,26895,null,9,"1992_108",1992,108,1,60,null,null,1997,9,45,37,1997]
[null,null,null,null,null,null,null,null,null,null,null,null,10,"1992_120",1992,120,1,-22]
[null,null,null,null,null,null,null,null,null,null,null,null,11,"1993_72",1993,72,1,78]
[null,null,null,null,null,null,null,null,null,null,null,null,12,"1993_84",1993,84,1,29]
["Incremental",12,{"$f":"B17+12","v":24},{"$f":"C17+12","v":36},{"$f":"D17+12","v":48},{"$f":"E17+12","v":60},{"$f":"F17+12","v":72},{"$f":"G17+12","v":84},{"$f":"H17+12","v":96},{"$f":"I17+12","v":108},{"$f":"J17+12","v":120},null,13,"1993_96",1993,96,1,32]
[1988,{"$f":"B4","v":267},{"$f":"C4-B4","v":177},{"$f":"D4-C4","v":-29},167,29,20,-50,0,0,0,null,14,"1993_108",1993,108,1,-6]
[1989,{"$f":"B5","v":2071},{"$f":"C5-B5","v":947},-1240,48,85,60,9,-10,11,13,null,15,"1993_120",1993,120,1,-11]
[1990,4183,-86,977,92,109,6,-97,18,-19,-7,null,16,"1994_60",1994,60,1,44]
[1991,3837,1587,571,305,215,75,92,11,14,5,null,17,"1994_72",1994,72,1,143]
[1992,9195,4594,729,137,-115,68,25,172,60,-22,null,18,"1994_84",1994,84,1,-96]
[1993,10839,4026,838,251,153,78,29,32,-6,-11,null,19,"1994_96",1994,96,1,47]
[1994,9949,6157,558,578,44,143,-96,47,84,1,null,20,"1994_108",1994,108,1,84]
[1995,10114,4980,256,399,-49,27,46,67,73,22,null,21,"1994_120",1994,120,1,1]
[1996,11644,4480,948,337,463,331,227,102,184,32,null,22,"1995_48",1995,48,1,399]
[1997,14280,6512,2034,1008,898,368,496,517,473,309,null,23,"1995_60",1995,60,1,-49]
[null,null,null,null,null,null,null,null,null,null,null,null,24,"1995_72",1995,72,1,27]
[null,null,null,null,null,null,null,null,null,null,null,null,25,"1995_84",1995,84,1,46]
[null,null,null,null,null,null,null,null,null,null,null,null,26,"1995_96",1995,96,1,67]
[null,null,null,null,null,null,null,null,null,null,null,null,27,"1995_108",1995,108,1,73]
[null,null,null,null,null,null,null,null,null,null,null,null,28,"1995_120",1995,120,1,22]
[null,null,null,null,null,null,null,null,null,null,null,null,29,"1996_36",1996,36,1,948]
[null,null,null,null,null,null,null,null,null,null,null,null,30,"1996_48",1996,48,1,337]
[null,null,null,null,null,null,null,null,null,null,null,null,31,"1996_60",1996,60,1,463]
[null,null,null,null,null,null,null,null,null,null,null,null,32,"1996_72",1996,72,1,331]
[null,null,null,null,null,null,null,null,null,null,null,null,33,"1996_84",1996,84,1,227]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M37+1","v":34},"1996_96",1996,96,1,102]
[null,null,null,null,null,null,null,null,null,null,null,null,35,"1996_108",1996,108,1,184]
[null,null,null,null,null,null,null,null,null,null,null,null,36,"1996_120",1996,120,1,32]
[null,null,null,null,null,null,null,null,null,null,null,null,37,"1997_24",1997,24,1,6512]
[null,null,null,null,null,null,null,null,null,null,null,null,38,"1997_36",1997,36,1,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,39,"1997_48",1997,48,1,1008]
[null,null,null,null,null,null,null,null,null,null,null,null,40,"1997_60",1997,60,1,898]
[null,null,null,null,null,null,null,null,null,null,null,null,41,"1997_72",1997,72,1,368]
[null,null,null,null,null,null,null,null,null,null,null,null,42,"1997_84",1997,84,1,496]
[null,null,null,null,null,null,null,null,null,null,null,null,43,"1997_96",1997,96,1,517]
[null,null,null,null,null,null,null,null,null,null,null,null,44,"1997_108",1997,108,1,473]
[null,null,null,null,null,null,null,null,null,null,null,null,45,"1997_120",1997,120,1,309]

{"sheet":"ChainLadder","index":11,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Actual Development Triangle"]
[]
[]
[null,"Actual Incremental Triangle"]
[null,{"$f":"\"0-\"&TEXT(B19,\"#\")","v":"0-12"},{"$f":"TEXT(B19,\"#\")&\"-\"&TEXT(C19,\"#\")","v":"12-24"},"24-36","36-48","48-60","60-72","72-84","84-96","96-108","108-120"]
[{"$f":"'Source Data'!A8","v":1988},{"$f":"'Source Data'!B20","v":267},{"$f":"'Source Data'!C20","v":177},{"$f":"'Source Data'!D20","v":-29},{"$f":"'Source Data'!E20","v":167},{"$f":"'Source Data'!F20","v":29},{"$f":"'Source Data'!G20","v":20},{"$f":"'Source Data'!H20","v":-50},{"$f":"'Source Data'!I20","v":0},{"$f":"'Source Data'!J20","v":0},{"$f":"'Source Data'!K20","v":0}]
[{"$f":"'Source Data'!A9","v":1989},{"$f":"'Source Data'!B21","v":2071},{"$f":"'Source Data'!C21","v":947},{"$f":"'Source Data'!D21","v":-1240},{"$f":"'Source Data'!E21","v":48},{"$f":"'Source Data'!F21","v":85},{"$f":"'Source Data'!G21","v":60},{"$f":"'Source Data'!H21","v":9},{"$f":"'Source Data'!I21","v":-10},{"$f":"'Source Data'!J21","v":11}]
[{"$f":"'Source Data'!A10","v":1990},{"$f":"'Source Data'!B22","v":4183},{"$f":"'Source Data'!C22","v":-86},{"$f":"'Source Data'!D22","v":977},{"$f":"'Source Data'!E22","v":92},{"$f":"'Source Data'!F22","v":109},{"$f":"'Source Data'!G22","v":6},{"$f":"'Source Data'!H22","v":-97},{"$f":"'Source Data'!I22","v":18}]
[{"$f":"'Source Data'!A11","v":1991},{"$f":"'Source Data'!B23","v":3837},{"$f":"'Source Data'!C23","v":1587},{"$f":"'Source Data'!D23","v":571},{"$f":"'Source Data'!E23","v":305},{"$f":"'Source Data'!F23","v":215},{"$f":"'Source Data'!G23","v":75},{"$f":"'Source Data'!H23","v":92}]
[{"$f":"'Source Data'!A12","v":1992},{"$f":"'Source Data'!B24","v":9195},{"$f":"'Source Data'!C24","v":4594},{"$f":"'Source Data'!D24","v":729},{"$f":"'Source Data'!E24","v":137},{"$f":"'Source Data'!F24","v":-115},{"$f":"'Source Data'!G24","v":68}]
[{"$f":"'Source Data'!A13","v":1993},{"$f":"'Source Data'!B25","v":10839},{"$f":"'Source Data'!C25","v":4026},{"$f":"'Source Data'!D25","v":838},{"$f":"'Source Data'!E25","v":251},{"$f":"'Source Data'!F25","v":153}]
[{"$f":"'Source Data'!A14","v":1994},{"$f":"'Source Data'!B26","v":9949},{"$f":"'Source Data'!C26","v":6157},{"$f":"'Source Data'!D26","v":558},{"$f":"'Source Data'!E26","v":578}]
[{"$f":"'Source Data'!A15","v":1995},{"$f":"'Source Data'!B27","v":10114},{"$f":"'Source Data'!C27","v":4980},{"$f":"'Source Data'!D27","v":256}]
[{"$f":"'Source Data'!A16","v":1996},{"$f":"'Source Data'!B28","v":11644},{"$f":"'Source Data'!C28","v":4480}]
[{"$f":"'Source Data'!A17","v":1997},{"$f":"'Source Data'!B29","v":14280}]
[]
[null,"Actual Cumulative Triangle"]
[null,12,{"$f":"B19+12","v":24},{"$f":"C19+12","v":36},48,60,72,84,96,108,120]
[{"$f":"A7","v":1988},{"$f":"B7","v":267},{"$f":"B20+C7","v":444},415,582,611,631,581,581,581,581]
[{"$f":"A8","v":1989},2071,3018,1778,1826,1911,1971,1980,1970,1981]
[1990,4183,4097,5074,5166,5275,5281,5184,5202]
[1991,3837,5424,5995,6300,6515,6590,6682]
[1992,9195,{"$f":"B24+C11","v":13789},{"$f":"C24+D11","v":14518},{"$f":"D24+E11","v":14655},{"$f":"E24+F11","v":14540},{"$f":"F24+G11","v":14608}]
[1993,10839,{"$f":"B25+C12","v":14865},{"$f":"C25+D12","v":15703},{"$f":"D25+E12","v":15954},{"$f":"E25+F12","v":16107}]
[1994,9949,{"$f":"B26+C13","v":16106},{"$f":"C26+D13","v":16664},{"$f":"D26+E13","v":17242}]
[1995,10114,{"$f":"B27+C14","v":15094},{"$f":"C27+D14","v":15350}]
[1996,11644,{"$f":"B28+C15","v":16124}]
[1997,14280]
[]
[]
[null,null,"Age-to-Age Factors"]
[{"$f":"A20","v":1988},{"$f":"C20/B20","v":1.6629213483146068},0.93468468468468469,1.4024096385542169,1.0498281786941581,1.032733224222586,0.92076069730586374,1,1,1]
[{"$f":"A21","v":1989},1.4572670207629164,0.58913187541418155,1.0269966254218224,1.0465498357064622,1.0313971742543171,1.004566210045662,0.99494949494949492,1.0055837563451777]
[1990,0.97944059287592633,1.2384671711008055,1.018131651556957,1.0210994967092528,1.0011374407582938,0.9816322666161712,1.0034722222222223]
[1991,1.4136043784206411,1.1052728613569323,1.0508757297748124,1.0341269841269842,1.0115118956254796,1.0139605462822459]
[1992,{"$f":"C24/B24","v":1.4996193583469277},{"$f":"D24/C24","v":1.0528682282979187},{"$f":"E24/D24","v":1.00943656150985},{"$f":"F24/E24","v":0.99215284885704536},{"$f":"G24/F24","v":1.0046767537826684}]
[1993,{"$f":"C25/B25","v":1.3714364793800167},{"$f":"D25/C25","v":1.0563740329633367},{"$f":"E25/D25","v":1.0159842068394573},{"$f":"F25/E25","v":1.0095900714554344}]
[1994,{"$f":"C26/B26","v":1.6188561664488894},{"$f":"D26/C26","v":1.0346454737364956},{"$f":"E26/D26","v":1.0346855496879501}]
[1995,{"$f":"C27/B27","v":1.4923867905873047},{"$f":"D27/C27","v":1.0169603816085862}]
[1996,{"$f":"C28/B28","v":1.3847475094469255}]
[]
["ATA",{"$f":"SUM(C$20:C28)/SUM(B$20:B28)","v":1.4325673521312743},{"$f":"SUM(D$20:D27)/SUM(C$20:C27)","v":1.0365199005999699},{"$f":"SUM(E$20:E26)/SUM(D$20:D26)","v":1.0262357224799241},{"$f":"SUM(F$20:F25)/SUM(E$20:E25)","v":1.0107007171278914},{"$f":"SUM(G$20:G24)/SUM(F$20:F24)","v":1.0079370580895606},{"$f":"SUM(H$20:H23)/SUM(G$20:G23)","v":0.99682166793339322},{"$f":"SUM(I$20:I22)/SUM(H$20:H22)","v":1.0010329244673983},{"$f":"SUM(J$20:J21)/SUM(I$20:I21)","v":1.0043120344962759},{"$f":"SUM(K$20:K20)/SUM(J$20:J20)","v":1}]
["LDF",{"$f":"B43*C44","v":1.5557159606628974},1.0859635732647481,1.0477016144467257,1.0209171163082578,1.0101082338294942,1.0021540786922241,1.0053494129696097,1.0043120344962759,{"$f":"J43*K44","v":1},1]
["Increm",{"$f":"1/B44","v":0.64279085982629858},{"$f":"1/C44-1/B44","v":0.27805034020924724},{"$f":"1/D44-1/C44","v":3.3629029093655061E-2},2.5041216046783443E-2,1.0481474898360377E-2,7.8576313148837063E-3,-3.1715004051615647E-3,1.0274283289698483E-3,4.2935206869633147E-3,0]
[]
[null,"Cumulative Triangle"]
[null,{"$f":"B19","v":12},{"$f":"C19","v":24},36,48,60,72,84,96,108,120]
[{"$f":"A20","v":1988},{"$f":"B20","v":267},444,415,582,611,631,581,581,581,581]
[1989,{"$f":"B21","v":2071},3018,1778,1826,1911,1971,1980,1970,1981,{"$f":"J50*J$43","v":1981}]
[1990,4183,4097,5074,5166,5275,5281,5184,5202,5224.431203449627,5224.431203449627]
[1991,3837,5424,5995,6300,6515,6590,6682,6688.902001291156,6717.7447774629327,6717.7447774629327]
[1992,9195,13789,14518,14655,14540,14608,14561.570925171009,14576.611928063374,14639.46678153601,14639.46678153601]
[1993,10839,14865,15703,15954,16107,16234.842194648552,16183.242475105,16199.958542219376,16269.813322291666,16269.813322291666]
[1994,9949,16106,16664,17242,17426.501764719105,17564.81692152351,17508.990100657753,17527.075564932158,17602.652919386979,17602.652919386979]
[1995,10114,15094,15350,15752.718340066835,15921.283723019238,16047.651876789218,15996.647110235475,16013.170438431975,16082.21978175724,16082.21978175724]
[1996,11644,16124,{"$f":"C57*C$43","v":16712.846877273914},17151.32048979554,17334.85191872665,17472.439645379513,17416.906430172752,17434.896778970866,17510.076655320798,17510.076655320798]
[1997,14280,{"$f":"B58*B$43","v":20457.061788434596},{"$f":"C58*C$43","v":21204.151651515669},21760.457889667057,21993.31039411778,22167.872576297628,22097.41571603993,22120.240677399299,22215.62391826617,22215.62391826617]
[]
[null,"Incremental Triangle"]
[null,{"$f":"B48","v":12},{"$f":"C48","v":24},36,48,60,72,84,96,108,120]
[{"$f":"A49","v":1988},{"$f":"B49","v":267},{"$f":"C49-B49","v":177},{"$f":"D49-C49","v":-29},167,29,20,-50,0,0,0]
[{"$f":"A50","v":1989},{"$f":"B50","v":2071},{"$f":"C50-B50","v":947},-1240,48,85,60,9,-10,11,0]
[1990,4183,{"$f":"C51-B51","v":-86},977,92,109,6,-97,18,22.431203449626992,0]
[1991,3837,{"$f":"C52-B52","v":1587},571,305,215,75,92,6.9020012911560116,28.842776171776677,0]
[1992,9195,{"$f":"C53-B53","v":4594},729,137,-115,68,-46.429074828991361,15.041002892365213,62.854853472636023,0]
[1993,10839,{"$f":"C54-B54","v":4026},838,251,153,127.84219464855232,-51.599719543552055,16.716067114375619,69.854780072289941,0]
[1994,9949,{"$f":"C55-B55","v":6157},558,578,184.50176471910527,138.31515680440498,-55.826820865757327,18.08546427440524,75.577354454821034,0]
[1995,10114,{"$f":"C56-B56","v":4980},256,402.71834006683457,168.56538295240352,126.36815376997947,-51.004766553742229,16.523328196499278,69.049343325264999,0]
[1996,11644,{"$f":"C57-B57","v":4480},588.84687727391429,438.47361252162591,183.53142893110999,137.58772665286233,-55.53321520676036,17.9903487981137,75.179876349931874,0]
[1997,{"$f":"B58","v":14280},{"$f":"C58-B58","v":6177.0617884345957},747.08986308107342,556.30623815138824,232.85250445072234,174.56218217984861,-70.456860257698281,22.824961359368899,95.383240866871347,0]

{"sheet":"Source Data","index":12,"n_rows":112,"n_cols":23,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Original Data"]
[]
[]
["Accident",null,"Cumulative Triangle",null,null,null,null,null,null,null,null,null,null,null,"Tabular Format - for GLM"]
["Year",12,{"$f":"B6+12","v":24},{"$f":"C6+12","v":36},48,60,72,84,96,108,120,null,"Index","Year","Age","Wt = EP","Y = Loss","Incr LR",null,"# Points","Age"]
[]
[1988,267,444,415,582,611,631,581,581,581,581,null,1,{"$f":"$A$8","v":1988},{"$f":"VLOOKUP(M8,$T$8:$U$17,2)","v":12},{"$f":"VLOOKUP($N8,$T$22:$V$31,3)","v":1},{"$f":"INDEX($B$20:$K$29,$N8-$A$8+1,O8/12)","v":267},{"$f":"Q8/P8","v":267},null,0,{"$f":"B6","v":12},"# Years:",{"$f":"COUNT($A$8:$A$17)","v":10}]
[{"$f":"A8+1","v":1989},2071,3018,1778,1826,1911,1971,1980,1970,1981,null,null,{"$f":"M8+1","v":2},{"$f":"IF(O9=O8,N8+1,$A$8)","v":1989},{"$f":"VLOOKUP(M9,$T$8:$U$17,2)","v":12},{"$f":"VLOOKUP($N9,$T$22:$V$31,3)","v":1},2071,2071,null,{"$f":"W8+2-U8/12","v":11},{"$f":"U8+12","v":24},"# Rows:",{"$f":"W8*(W8+1)/2","v":55}]
[{"$f":"A9+1","v":1990},4183,4097,5074,5166,5275,5281,5184,5202,null,null,null,{"$f":"M9+1","v":3},{"$f":"IF(O10=O9,N9+1,$A$8)","v":1990},12,1,4183,4183,null,{"$f":"T9+$W$8+1-U9/12","v":20},{"$f":"U9+12","v":36}]
[1991,3837,5424,5995,6300,6515,6590,6682,null,null,null,null,4,1991,12,1,3837,3837,null,28,48]
[1992,9195,13789,14518,14655,14540,14608,null,null,null,null,null,5,1992,12,1,9195,9195,null,35,60]
[1993,10839,14865,15703,15954,16107,null,null,null,null,null,null,6,1993,12,1,10839,10839,null,41,72]
[1994,9949,16106,16664,17242,null,null,null,null,null,null,null,7,1994,12,1,9949,9949,null,46,84]
[1995,10114,15094,15350,null,null,null,null,null,null,null,null,8,1995,12,1,10114,10114,null,50,96]
[1996,11644,16124,null,null,null,null,null,null,null,null,null,9,1996,12,1,11644,11644,null,53,108]
[1997,14280,null,null,null,null,null,null,null,null,null,null,10,1997,12,1,14280,14280,null,55,120]
[null,null,null,null,null,null,null,null,null,null,null,null,11,1988,24,1,177,177]
[null,null,"Incremental Loss",null,null,null,null,null,null,null,null,null,12,1989,24,1,947,947]
[{"$f":"A8","v":1988},{"$f":"B8","v":267},{"$f":"C8-B8","v":177},-29,167,29,20,-50,0,0,0,null,13,1990,24,1,-86,-86,null,null,"Premium","Use"]
[1989,2071,{"$f":"C9-B9","v":947},-1240,48,85,60,9,-10,11,null,null,14,1991,24,1,1587,1587]
[1990,4183,{"$f":"C10-B10","v":-86},977,92,109,6,-97,18,null,null,null,15,1992,24,1,4594,4594,null,1988,400,1]
[1991,3837,{"$f":"C11-B11","v":1587},571,305,215,75,92,null,null,null,null,16,1993,24,1,4026,4026,null,1989,3440,1]
[1992,9195,{"$f":"C12-B12","v":4594},{"$f":"D12-C12","v":729},{"$f":"E12-D12","v":137},{"$f":"F12-E12","v":-115},{"$f":"G12-F12","v":68},null,null,null,null,null,17,1994,24,1,6157,6157,null,1990,8215,1]
[1993,10839,{"$f":"C13-B13","v":4026},{"$f":"D13-C13","v":838},{"$f":"E13-D13","v":251},{"$f":"F13-E13","v":153},null,null,null,null,null,null,18,1995,24,1,4980,4980,null,1991,10665,1]
[1994,9949,{"$f":"C14-B14","v":6157},{"$f":"D14-C14","v":558},{"$f":"E14-D14","v":578},null,null,null,null,null,null,null,19,1996,24,1,4480,4480,null,1992,20587,1]
[1995,10114,{"$f":"C15-B15","v":4980},{"$f":"D15-C15","v":256},null,null,null,null,null,null,null,null,20,1988,36,1,-29,-29,null,1993,26235,1]
[1996,11644,{"$f":"C16-B16","v":4480},null,null,null,null,null,null,null,null,null,21,1989,36,1,-1240,-1240,null,1994,28174,1]
[1997,14280,null,null,null,null,null,null,null,null,null,null,22,1990,36,1,977,977,null,1995,28554,1]
[null,null,null,null,null,null,null,null,null,null,null,null,23,1991,36,1,571,571,null,1996,35274,1]
[null,null,null,null,null,null,null,null,null,null,null,null,24,1992,36,1,729,729,null,1997,35646,1]
[null,null,"Age-to-Age Factors",null,null,null,null,null,null,null,null,null,25,1993,36,1,838,838]
[null,{"$f":"C8/B8","v":1.6629213483146068},0.93468468468468469,1.4024096385542169,1.0498281786941581,1.032733224222586,0.92076069730586374,1,1,1,null,null,26,1994,36,1,558,558]
[null,{"$f":"C9/B9","v":1.4572670207629164},0.58913187541418155,1.0269966254218224,1.0465498357064622,1.0313971742543171,1.004566210045662,0.99494949494949492,1.0055837563451777,null,null,null,27,1995,36,1,256,256]
[null,{"$f":"C10/B10","v":0.97944059287592633},1.2384671711008055,1.018131651556957,1.0210994967092528,1.0011374407582938,0.9816322666161712,1.0034722222222223,null,null,null,null,28,1988,48,1,167,167]
[null,{"$f":"C11/B11","v":1.4136043784206411},1.1052728613569323,1.0508757297748124,1.0341269841269842,1.0115118956254796,1.0139605462822459,null,null,null,null,null,29,1989,48,1,48,48]
[null,{"$f":"C12/B12","v":1.4996193583469277},{"$f":"D12/C12","v":1.0528682282979187},{"$f":"E12/D12","v":1.00943656150985},{"$f":"F12/E12","v":0.99215284885704536},{"$f":"G12/F12","v":1.0046767537826684},null,null,null,null,null,null,30,1990,48,1,92,92]
[null,{"$f":"C13/B13","v":1.3714364793800167},{"$f":"D13/C13","v":1.0563740329633367},{"$f":"E13/D13","v":1.0159842068394573},{"$f":"F13/E13","v":1.0095900714554344},null,null,null,null,null,null,null,31,1991,48,1,305,305]
[null,{"$f":"C14/B14","v":1.6188561664488894},{"$f":"D14/C14","v":1.0346454737364956},{"$f":"E14/D14","v":1.0346855496879501},null,null,null,null,null,null,null,null,32,1992,48,1,137,137]
[null,{"$f":"C15/B15","v":1.4923867905873047},{"$f":"D15/C15","v":1.0169603816085862},null,null,null,null,null,null,null,null,null,33,1993,48,1,{"$f":"INDEX($B$20:$K$29,$N40-$A$8+1,O40/12)","v":251},{"$f":"Q40/P40","v":251}]
[null,{"$f":"C16/B16","v":1.3847475094469255},null,null,null,null,null,null,null,null,null,null,34,1994,48,1,578,578]
[null,null,null,null,null,null,null,null,null,null,null,null,35,1988,60,1,29,29]
["Age-to-Age:",{"$f":"SUM(C$8:C16)/SUM(B$8:B16)","v":1.4325673521312743},{"$f":"SUM(D$8:D15)/SUM(C$8:C15)","v":1.0365199005999699},{"$f":"SUM(E$8:E14)/SUM(D$8:D14)","v":1.0262357224799241},{"$f":"SUM(F$8:F13)/SUM(E$8:E13)","v":1.0107007171278914},{"$f":"SUM(G$8:G12)/SUM(F$8:F12)","v":1.0079370580895606},{"$f":"SUM(H$8:H11)/SUM(G$8:G11)","v":0.99682166793339322},{"$f":"SUM(I$8:I10)/SUM(H$8:H10)","v":1.0010329244673983},{"$f":"SUM(J$8:J9)/SUM(I$8:I9)","v":1.0043120344962759},{"$f":"SUM(K$8:K8)/SUM(J$8:J8)","v":1},null,null,36,1989,60,1,85,85]
["Cumulative:",{"$f":"B43*C44","v":1.5557159606628974},1.0859635732647481,1.0477016144467257,1.0209171163082578,1.0101082338294942,1.0021540786922241,1.0053494129696097,1.0043120344962759,{"$f":"J43*K44","v":1},1,null,37,1990,60,1,109,109]
["Annual %:",{"$f":"1/B44","v":0.64279085982629858},{"$f":"1/C44-1/B44","v":0.27805034020924724},{"$f":"1/D44-1/C44","v":3.3629029093655061E-2},2.5041216046783443E-2,1.0481474898360377E-2,7.8576313148837063E-3,-3.1715004051615647E-3,1.0274283289698483E-3,4.2935206869633147E-3,0,null,38,1991,60,1,215,215]
[null,null,null,null,null,null,null,null,null,null,null,null,39,1992,60,1,-115,-115]
[null,null,null,null,null,null,null,null,null,null,null,null,40,1993,60,1,153,153]
[null,null,null,null,null,null,null,null,null,null,null,null,41,1988,72,1,20,20]
[null,"Latest","LDF","\"Ultimate\"","ULR","Relativity",null,null,null,null,null,null,42,1989,72,1,60,60]
[{"$f":"A8","v":1988},{"$f":"K8","v":581},{"$f":"K44","v":1},{"$f":"B50*C50","v":581},{"$f":"D50/U22","v":1.4524999999999999},{"$f":"E50/$E$59","v":2.3306036864185833},null,null,null,null,null,null,43,1990,72,1,6,6]
[1989,{"$f":"J9","v":1981},{"$f":"J44","v":1},{"$f":"B51*C51","v":1981},0.57587209302325582,0.92401350974566987,null,null,null,null,null,null,44,1991,72,1,75,75]
[1990,{"$f":"I10","v":5202},{"$f":"I44","v":1.0043120344962759},5224.431203449627,0.63596241064511594,1.0204312142328098,null,null,null,null,null,null,45,1992,72,1,68,68]
[1991,{"$f":"H11","v":6682},{"$f":"H44","v":1.0053494129696097},6717.7447774629318,0.62988699272976389,1.0106829241191762,null,null,null,null,null,null,46,1988,84,1,-50,-50]
[1992,{"$f":"G12","v":14608},{"$f":"G44","v":1.0021540786922241},14639.46678153601,0.71110248125205278,1.1409969461118319,null,null,null,null,null,null,47,1989,84,1,9,9]
[1993,{"$f":"F13","v":16107},{"$f":"F44","v":1.0101082338294942},16269.813322291664,0.62015678758496906,0.99507035821207257,null,null,null,null,null,null,48,1990,84,1,-97,-97]
[1994,{"$f":"E14","v":17242},{"$f":"E44","v":1.0209171163082578},17602.652919386979,0.62478359194246391,1.002494280616145,null,null,null,null,null,null,49,1991,84,1,92,92]
[1995,{"$f":"D15","v":15350},{"$f":"D44","v":1.0477016144467257},16082.21978175724,0.56322125732847372,0.90371465652258209,null,null,null,null,null,null,50,1988,96,1,0,0]
[1996,{"$f":"C16","v":16124},{"$f":"C44","v":1.0859635732647481},17510.076655320798,0.49640178758634684,0.79649971503856432,null,null,null,null,null,null,51,1989,96,1,-10,-10]
[1997,{"$f":"B17","v":14280},{"$f":"B44","v":1.5557159606628974},22215.623918266174,0.62322908371952457,1,null,null,null,null,null,null,52,1990,96,1,18,18]
[null,null,null,null,null,null,null,null,null,null,null,null,53,1988,108,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,54,1989,108,1,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,55,1988,120,1,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Future Diagonals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Age","Wt = EP","Y = Loss","Incr LR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$A$9","v":1989},120,{"$f":"VLOOKUP($N68,$T$22:$V$31,3)","v":1},"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M68+1","v":2},{"$f":"$A$10","v":1990},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$A$10","v":1990},{"$f":"O69-12","v":108},1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"$A$11","v":1991},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$A$11","v":1991},{"$f":"O71-12","v":108},1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,6,1991,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"$A$12","v":1992},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"$A$12","v":1992},108,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,1992,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,10,1992,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"$A$13","v":1993},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"$A$13","v":1993},108,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,1993,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,1993,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,15,1993,72,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"$A$14","v":1994},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"$A$14","v":1994},108,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,18,1994,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,19,1994,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,1994,72,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,21,1994,60,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"$A$15","v":1995},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"$A$15","v":1995},{"$f":"O89-12","v":108},1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,24,1995,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,25,1995,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,26,1995,72,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,27,1995,60,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,28,1995,48,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"$A$16","v":1996},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"$A$16","v":1996},108,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,31,1996,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,32,1996,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,33,1996,72,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,34,1996,60,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,35,1996,48,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,36,1996,36,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"$A$17","v":1997},120,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"$A$17","v":1997},108,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,39,1997,96,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,40,1997,84,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,41,1997,72,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,42,1997,60,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,43,1997,48,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,44,1997,36,1,"na","na"]
[null,null,null,null,null,null,null,null,null,null,null,null,45,1997,24,1,"na","na"]

{"sheet":"GLM Calculation - Hoerl","index":13,"n_rows":128,"n_cols":34,"rows_kept":128,"cut":false,"hidden":true,"merged":[[20,5,20,18],[20,22,20,27],[21,5,21,13],[21,14,21,18]]}
[null,null,null,null,null,null,null,null,"Generalized Linear Model"]
[null,null,null,null,null,null,null,null,"Poisson with Log-Link"]
[null,null,null,null,null,null,null,null,"Smoothing with Hoerl Curve"]
[]
[null,null,null,"Suggested Starting Values"]
[null,null,null,"Value:",null,1,1,1,1,1,1,1,1,1,{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},{"$f":"$U$22","v":1966.4909090909091},1,1]
[null,null,null,"Parameter:",null,{"$f":"LN(F6)","v":0},0,0,0,0,0,0,0,0,{"$f":"LN(O6)","v":7.5840059689732602},{"$f":"LN(P6)","v":7.5840059689732602},{"$f":"LN(Q6)","v":7.5840059689732602},{"$f":"LN(R6)","v":0},0]
[]
[null,null,null,"GLM Fitted Values"]
[null,null,null,"Value:",null,{"$f":"EXP(F11)","v":2.6207673756099888E-2},{"$f":"EXP(G11)","v":8.9363388277489353E-2},0.23470354698914087,0.30164023131275014,0.66050730342721919,0.73164022368167936,0.79252552331027482,0.72389409601719112,0.78818748101527003,14279.999999999975,6177.0617884345793,747.69742213847292,0.24975519044779862,null,null,null,null,{"$f":"SUM(W84:W128)","v":10418.078036486084},"check"]
[null,null,null,"Parameter:",null,-3.6417030196452203,-2.4150442077792262,-1.4494320633755275,-1.1985202587975998,-0.41474709765890772,-0.31246638354803685,-0.23253056767955832,-0.32311017351517951,-0.23801929735260968,9.5666152358935737,8.72859799863026,6.6169983802782104,-1.3872740790956606,1.561029518701045,null,null,null,10418.078036486082,"Future Payments"]
[null,null,null,"Std Error:",null,1.3643123779474855,0.77576547030248177,0.52738089803884614,0.48370598954244159,0.38699676205597028,0.37815463147700368,0.37214697896572047,0.3814480799523699,0.37651882946599269,0.26928076302858167,0.35739972946133536,0.69146413352770064,2.5515668764094661,4.7065501914306038,null,null,null,3784.4738552984563,"Standard Error"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum VM",{"$f":"SUM(AA24:AA78)","v":42454.401484376242}]
[null,null,null,"Weighted Actual:",null,{"$f":"SUMPRODUCT(F$24:F$78,$AE$24:$AE$78)/SUM(F$24:F$78)","v":58.1},220.11111111111111,650.25,954.57142857142856,2434.6666666666665,3221.4,4310.5,5116.666666666667,8062,7637.9,2984.6666666666665,136.55555555555554,37.36904761904762,52.431414871565217,null,null,null,null,null,null,"# Points",{"$f":"COUNT($U$24:$U$78)","v":55}]
[null,null,null,"Weighted Fitted:",null,{"$f":"SUMPRODUCT(F$24:F$78,$W$24:$W$78)/SUM(F$24:F$78)","v":58.099999999999888},220.11111111111052,650.24999999999875,954.57142857142605,2434.6666666666633,3221.3999999999942,4310.4999999999891,5116.6666666666588,8061.9999999999845,7637.8999999999869,2984.6666666666588,136.55555555555537,37.369047619047592,52.431414871565174,null,null,null,null,null,null,"# Param",{"$f":"COUNT($F$11:$S$11)","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg VM",{"$f":"AA15/(AA16-AA17)","v":1035.4732069360059}]
[]
[]
[null,null,null,null,null,"DESIGN MATRIX  (X)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESPONSE (Y)",null,"RESULTS OF GLM FIT",null,null,null,null,null,null,"WEIGHTS"]
[null,null,null,null,null,"Accident Year (excl. latest)",null,null,null,null,null,null,null,null,"Development Age",null,null,null,null,null,{"$f":"SUMPRODUCT(CountWts,ActualLRs)/SUM(CountWts)","v":1966.4909090909091},null,null,{"$f":"SUMPRODUCT(CountWts,X$24:X$78)/SUM(CountWts)","v":1966.4909090909048}]
["Index","Accident Year","Calendar Year","Age",null,{"$f":"'Source Data'!$A$8","v":1988},{"$f":"F23+1","v":1989},{"$f":"G23+1","v":1990},1991,1992,1993,1994,1995,1996,{"$f":"'Source Data'!B6","v":12},{"$f":"'Source Data'!C6","v":24},{"$f":"P23+12","v":36},"Time Liag","Log(t)",null,"Loss Ratio",null,"Expected Loss","Fitted LR",null,"QLL","V/M Ratio","Standard Residual",null,"Earned Premium","Loss Dollars"]
[1,{"$f":"'Source Data'!N8","v":1988},{"$f":"B24+D24/12-1","v":1988},{"$f":"'Source Data'!O8","v":12},null,{"$f":"($B24=F$23)*1","v":1},0,0,0,0,0,0,0,0,{"$f":"($D24=O$23)*1","v":1},0,{"$f":"($D24>=Q$23)*1","v":0},{"$f":"MAX($D24-Q$23,0)/12","v":0},{"$f":"LN(1+MAX($D24-Q$23,0)/12)","v":0},null,{"$f":"AE24/AD24","v":267},null,{"$f":"$AD24*X24","v":374.24558123710574},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F24:$S24))","v":374.24558123710574},null,{"$f":"$AD24*($U24*LN(X24)-X24)","v":1207.7059805012045},{"$f":"($AE24-W24)^2/W24","v":30.732800256090997},{"$f":"($AE24-W24)/(W24*AA$18)^0.5","v":-0.17227871893995697},null,{"$f":"'Source Data'!P8","v":1},{"$f":"'Source Data'!Q8","v":267},null,12,{"$f":"SUMPRODUCT(($AG24=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG24=$D$24:$D$78)*1)","v":4.317989914223816E-2}]
[{"$f":"A24+1","v":2},{"$f":"'Source Data'!N9","v":1989},1989,{"$f":"'Source Data'!O9","v":12},null,0,1,0,0,0,0,0,0,0,1,0,0,{"$f":"MAX($D25-Q$23,0)/12","v":0},{"$f":"LN(1+MAX($D25-Q$23,0)/12)","v":0},null,2071,null,1276.1091846025452,1276.1091846025452,null,13534.794414622267,495.13898655938755,0.69150309580316149,null,{"$f":"'Source Data'!P9","v":1},{"$f":"'Source Data'!Q9","v":2071},null,{"$f":"AG24+12","v":24},{"$f":"SUMPRODUCT(($AG25=$D$24:$D$78)*1,$AB$24:$AB$78)/SUMPRODUCT(($AG25=$D$24:$D$78)*1)","v":-2.7496216941490296E-2}]
[3,{"$f":"'Source Data'!N10","v":1990},1990,{"$f":"'Source Data'!O10","v":12},null,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,4183,null,3351.5666510049282,3351.5666510049282,null,30602.610559638066,206.25620368131072,0.44630738898807859,null,{"$f":"'Source Data'!P10","v":1},{"$f":"'Source Data'!Q10","v":4183},null,{"$f":"AG25+12","v":36},-0.30300290571576244]
[4,{"$f":"'Source Data'!N11","v":1991},1991,{"$f":"'Source Data'!O11","v":12},null,0,0,0,1,0,0,0,0,0,1,0,0,0,0,null,3837,null,4307.4225031460619,4307.4225031460619,null,27800.957923971186,51.375812636112464,-0.22274600275436945,null,{"$f":"'Source Data'!P11","v":1},{"$f":"'Source Data'!Q11","v":3837},null,48,0.15423890333066831]
[5,{"$f":"'Source Data'!N12","v":1992},1992,{"$f":"'Source Data'!O12","v":12},null,0,0,0,0,1,0,0,0,0,1,0,0,0,0,null,9195,null,9432.0442929406818,9432.0442929406818,null,74719.383238127077,5.9573508213699329,-7.5850274182889255E-2,null,{"$f":"'Source Data'!P12","v":1},{"$f":"'Source Data'!Q12","v":9195},null,60,9.578624619546057E-2]
[6,{"$f":"'Source Data'!N13","v":1993},1993,{"$f":"'Source Data'!O13","v":12},null,0,0,0,0,0,1,0,0,0,1,0,0,0,0,null,10839,null,10447.822394174365,10447.822394174365,null,89857.897016398914,14.646106482897185,0.11893006621776635,null,{"$f":"'Source Data'!P13","v":1},{"$f":"'Source Data'!Q13","v":10839},null,72,0.1992732410294486]
[7,{"$f":"'Source Data'!N14","v":1994},1994,{"$f":"'Source Data'!O14","v":12},null,0,0,0,0,0,0,1,0,0,1,0,0,0,0,null,9949,null,11317.264472870696,11317.264472870696,null,81547.543891190537,165.42404502501148,-0.3996960764783522,null,{"$f":"'Source Data'!P14","v":1},{"$f":"'Source Data'!Q14","v":9949},null,84,-0.4735004541249237]
[8,{"$f":"'Source Data'!N15","v":1995},1995,{"$f":"'Source Data'!O15","v":12},null,0,0,0,0,0,0,0,1,0,1,0,0,0,0,null,10114,null,10337.207691125477,10337.207691125477,null,83151.602509769611,4.8196451949338748,-6.8224144911983697E-2,null,{"$f":"'Source Data'!P15","v":1},{"$f":"'Source Data'!Q15","v":10114},null,96,-2.2684332802077434E-2]
[9,{"$f":"'Source Data'!N16","v":1996},1996,{"$f":"'Source Data'!O16","v":12},null,0,0,0,0,0,0,0,0,1,1,0,0,0,0,null,11644,null,11255.317228898039,11255.317228898039,null,97366.853879472939,13.422482323609351,0.11385365768092008,null,{"$f":"'Source Data'!P16","v":1},{"$f":"'Source Data'!Q16","v":11644},null,108,0.27996708435468304]
[10,{"$f":"'Source Data'!N17","v":1997},1997,{"$f":"'Source Data'!O17","v":12},null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,null,14280,null,14279.999999999975,14279.999999999975,null,122331.26556856025,4.5413837551931011E-26,6.6225411893367111E-15,null,{"$f":"'Source Data'!P17","v":1},{"$f":"'Source Data'!Q17","v":14280},null,120,-5.4285474521949314E-3]
[11,{"$f":"'Source Data'!N18","v":1988},1989,{"$f":"'Source Data'!O18","v":24},null,1,0,0,0,0,0,0,0,0,0,1,0,0,0,null,177,null,161.88642012256435,161.88642012256435,null,738.49399115778772,1.410991092018038,3.6914135582091029E-2,null,{"$f":"'Source Data'!P18","v":1},{"$f":"'Source Data'!Q18","v":177}]
[12,{"$f":"'Source Data'!N19","v":1989},1990,{"$f":"'Source Data'!O19","v":24},null,0,1,0,0,0,0,0,0,0,0,1,0,0,0,null,947,null,552.00317101392181,552.00317101392181,null,5426.9322689220062,282.64782360303167,0.52246041361422413,null,{"$f":"'Source Data'!P19","v":1},{"$f":"'Source Data'!Q19","v":947}]
[13,{"$f":"'Source Data'!N20","v":1990},1991,{"$f":"'Source Data'!O20","v":24},null,0,0,1,0,0,0,0,0,0,0,1,0,0,0,null,-86,null,1449.7783117166814,1449.7783117166814,null,-2075.7865821485884,1626.8797813277438,-1.2534537037689581,null,{"$f":"'Source Data'!P20","v":1},{"$f":"'Source Data'!Q20","v":-86}]
[14,{"$f":"'Source Data'!N21","v":1991},1992,{"$f":"'Source Data'!O21","v":24},null,0,0,0,1,0,0,0,0,0,0,1,0,0,0,null,1587,null,1863.2503466965568,1863.2503466965568,null,10086.983026417874,40.957595518642421,-0.19888306002176684,null,{"$f":"'Source Data'!P21","v":1},{"$f":"'Source Data'!Q21","v":1587}]
[15,{"$f":"'Source Data'!N22","v":1992},1993,{"$f":"'Source Data'!O22","v":24},null,0,0,0,0,1,0,0,0,0,0,1,0,0,0,null,4594,null,4079.9944249822433,4079.9944249822433,null,34113.836614080152,64.755414745569055,0.25007404080628126,null,{"$f":"'Source Data'!P22","v":1},{"$f":"'Source Data'!Q22","v":4594}]
[16,{"$f":"'Source Data'!N23","v":1993},1994,{"$f":"'Source Data'!O23","v":24},null,0,0,0,0,0,1,0,0,0,0,1,0,0,0,null,4026,null,4519.3868685858306,4519.3868685858306,null,29363.959013735199,53.863634420193812,-0.22807537309098025,null,{"$f":"'Source Data'!P23","v":1},{"$f":"'Source Data'!Q23","v":4026}]
[17,{"$f":"'Source Data'!N24","v":1994},1995,{"$f":"'Source Data'!O24","v":24},null,{"$f":"($B40=F$23)*1","v":0},0,0,0,0,0,1,0,0,0,1,0,0,0,null,6157,null,4895.4791263990137,4895.4791263990137,null,47414.808045964455,325.08256565718699,0.56030875225703614,null,{"$f":"'Source Data'!P24","v":1},{"$f":"'Source Data'!Q24","v":6157}]
[18,{"$f":"'Source Data'!N25","v":1995},1996,{"$f":"'Source Data'!O25","v":24},null,0,0,0,0,0,0,0,1,0,0,1,0,0,0,null,4980,null,4471.5385593811861,4471.5385593811861,null,37387.790809691913,57.817467782708292,0.23629802978508127,null,{"$f":"'Source Data'!P25","v":1},{"$f":"'Source Data'!Q25","v":4980}]
[19,{"$f":"'Source Data'!N26","v":1996},1997,{"$f":"'Source Data'!O26","v":24},null,0,0,0,0,0,0,0,0,1,0,1,0,0,0,null,4480,null,4868.6827711019305,4868.6827711019305,null,33169.109810621943,31.029809016963942,-0.17310918763642125,null,{"$f":"'Source Data'!P26","v":1},{"$f":"'Source Data'!Q26","v":4480}]
[20,{"$f":"'Source Data'!N27","v":1988},1990,{"$f":"'Source Data'!O27","v":36},null,1,0,0,0,0,0,0,0,0,0,0,1,0,0,null,-29,null,19.595410107681996,19.595410107681996,null,-105.87897556603872,120.51362388215682,-0.34115256430823221,null,{"$f":"'Source Data'!P27","v":1},{"$f":"'Source Data'!Q27","v":-29}]
[21,{"$f":"'Source Data'!N28","v":1989},1991,{"$f":"'Source Data'!O28","v":36},null,0,1,0,0,0,0,0,0,0,{"$f":"($D44=O$23)*1","v":0},0,1,0,0,null,-1240,null,66.816775048638249,66.816775048638249,null,-5277.2399489473792,25559.001946822154,-4.9682393764778006,null,{"$f":"'Source Data'!P28","v":1},{"$f":"'Source Data'!Q28","v":-1240}]
[22,{"$f":"'Source Data'!N29","v":1990},1992,{"$f":"'Source Data'!O29","v":36},null,0,0,1,0,0,0,0,0,0,0,0,1,0,0,null,977,null,175.48723705053652,175.48723705053652,null,4873.2250545633842,3660.7944826544785,1.8802614462176739,null,{"$f":"'Source Data'!P29","v":1},{"$f":"'Source Data'!Q29","v":977}]
[23,{"$f":"'Source Data'!N30","v":1991},1993,{"$f":"'Source Data'!O30","v":36},null,0,0,0,1,0,0,0,0,0,0,0,1,0,0,null,571,null,225.535623365796,225.535623365796,null,2868.4153839996329,529.16534311607427,0.7148686692410986,null,{"$f":"'Source Data'!P30","v":1},{"$f":"'Source Data'!Q30","v":571}]
[24,{"$f":"'Source Data'!N31","v":1992},1994,{"$f":"'Source Data'!O31","v":36},null,0,0,0,0,1,0,0,0,0,0,0,1,0,0,null,729,null,493.8596080761659,493.8596080761659,null,4027.581576953306,111.95692664455969,0.32881835403143617,null,{"$f":"'Source Data'!P31","v":1},{"$f":"'Source Data'!Q31","v":729}]
[25,{"$f":"'Source Data'!N32","v":1993},1995,{"$f":"'Source Data'!O32","v":36},null,0,0,0,0,0,1,0,0,0,0,0,1,0,0,null,838,null,547.04550917960751,547.04550917960751,null,4736.1523040802786,154.74857997739244,0.38658402480406467,null,{"$f":"'Source Data'!P32","v":1},{"$f":"'Source Data'!Q32","v":838}]
[26,{"$f":"'Source Data'!N33","v":1994},1996,{"$f":"'Source Data'!O33","v":36},null,0,0,0,0,0,0,1,0,0,0,0,1,0,0,null,558,null,592.5692907580368,592.5692907580368,null,2969.9637486720112,2.0167023201370324,-4.4131782182881184E-2,null,{"$f":"'Source Data'!P33","v":1},{"$f":"'Source Data'!Q33","v":558}]
[27,{"$f":"'Source Data'!N34","v":1995},1997,{"$f":"'Source Data'!O34","v":36},null,0,0,0,0,0,0,0,1,0,0,0,1,0,0,null,256,null,541.25374949331388,541.25374949331388,null,1069.9816314380219,150.33558968629265,-0.38103201705145856,null,{"$f":"'Source Data'!P34","v":1},{"$f":"'Source Data'!Q34","v":256}]
[28,{"$f":"'Source Data'!N35","v":1988},1991,{"$f":"'Source Data'!O35","v":48},null,1,0,0,0,0,0,0,0,0,0,0,1,1,0.69314718055994529,null,167,null,14.440611658591621,14.440611658591621,null,431.45681837110817,1611.7299960252915,1.2476038646278602,null,{"$f":"'Source Data'!P35","v":1},{"$f":"'Source Data'!Q35","v":167}]
[29,{"$f":"'Source Data'!N36","v":1989},1992,{"$f":"'Source Data'!O36","v":48},null,0,1,0,0,0,0,0,0,0,0,0,1,1,0.69314718055994529,null,48,null,49.239852366172158,49.239852366172158,null,137.80190618079433,3.1219303390088583E-2,-5.490882763753765E-3,null,{"$f":"'Source Data'!P36","v":1},{"$f":"'Source Data'!Q36","v":48}]
[30,{"$f":"'Source Data'!N37","v":1990},1993,{"$f":"'Source Data'!O37","v":48},null,0,0,1,0,0,0,0,0,0,0,0,1,1,0.69314718055994529,null,92,null,129.3232970047689,129.3232970047689,null,318.00972416205707,10.771674799280923,-0.10199342684528757,null,{"$f":"'Source Data'!P37","v":1},{"$f":"'Source Data'!Q37","v":92}]
[31,{"$f":"'Source Data'!N38","v":1991},1994,{"$f":"'Source Data'!O38","v":48},null,0,0,0,1,0,0,0,0,0,0,0,1,1,0.69314718055994529,null,305,null,166.20587853514991,166.20587853514991,null,1393.3284333380957,115.90329008203867,0.33456341550903906,null,{"$f":"'Source Data'!P38","v":1},{"$f":"'Source Data'!Q38","v":305}]
[32,{"$f":"'Source Data'!N39","v":1992},1995,{"$f":"'Source Data'!O39","v":48},null,0,0,0,0,1,0,0,0,0,0,0,1,1,0.69314718055994529,null,137,null,363.9441468640839,363.9441468640839,null,443.94490974186647,141.51524688512461,-0.36968530161423074,null,{"$f":"'Source Data'!P39","v":1},{"$f":"'Source Data'!Q39","v":137}]
[33,{"$f":"'Source Data'!N40","v":1993},1996,{"$f":"'Source Data'!O40","v":48},null,{"$f":"($B56=F$23)*1","v":0},0,0,0,0,1,0,0,0,0,0,1,1,0.69314718055994529,null,251,null,403.13888376045361,403.13888376045361,null,1102.6806791900872,57.415051944308061,-0.2354742639661852,null,{"$f":"'Source Data'!P40","v":1},{"$f":"'Source Data'!Q40","v":251}]
[34,{"$f":"'Source Data'!N41","v":1994},1997,{"$f":"'Source Data'!O41","v":48},null,0,0,0,0,0,0,1,0,0,0,0,1,1,0.69314718055994529,null,578,null,436.68710997220956,436.68710997220956,null,3077.1002831751202,45.729155800539267,0.21014891836723615,null,{"$f":"'Source Data'!P41","v":1},{"$f":"'Source Data'!Q41","v":578}]
[35,{"$f":"'Source Data'!N42","v":1988},1992,{"$f":"'Source Data'!O42","v":60},null,1,0,0,0,0,0,0,0,0,0,0,1,2,1.0986122886681098,null,29,null,6.7917824261882647,6.7917824261882647,null,48.763906598960489,72.617892749924366,0.26482097986687442,null,{"$f":"'Source Data'!P42","v":1},{"$f":"'Source Data'!Q42","v":29}]
[36,{"$f":"'Source Data'!N43","v":1989},1993,{"$f":"'Source Data'!O43","v":60},null,0,1,0,0,0,0,0,0,0,0,0,1,2,1.0986122886681098,null,85,null,23.158739524007739,23.158739524007739,null,243.94289973072745,165.13599513026088,0.39934793308745481,null,{"$f":"'Source Data'!P43","v":1},{"$f":"'Source Data'!Q43","v":85}]
[37,{"$f":"'Source Data'!N44","v":1990},1994,{"$f":"'Source Data'!O44","v":60},null,0,0,1,0,0,0,0,0,0,0,0,1,2,1.0986122886681098,null,109,null,60.823995316786892,60.823995316786892,null,386.94630111458252,38.158089009920985,0.19196580543536257,null,{"$f":"'Source Data'!P44","v":1},{"$f":"'Source Data'!Q44","v":109}]
[38,{"$f":"'Source Data'!N45","v":1991},1995,{"$f":"'Source Data'!O45","v":60},null,0,0,0,1,0,0,0,0,0,0,0,1,2,1.0986122886681098,null,215,null,78.170799939253172,78.170799939253172,null,858.99187779495026,239.50413714344734,0.48093576735429161,null,{"$f":"'Source Data'!P45","v":1},{"$f":"'Source Data'!Q45","v":215}]
[39,{"$f":"'Source Data'!N46","v":1992},1996,{"$f":"'Source Data'!O46","v":60},null,0,0,0,0,1,0,0,0,0,0,0,1,2,1.0986122886681098,null,-115,null,171.17207492488174,171.17207492488174,null,-762.57904863924239,478.43350910334647,-0.67973770657839483,null,{"$f":"'Source Data'!P46","v":1},{"$f":"'Source Data'!Q46","v":-115}]
[40,{"$f":"'Source Data'!N47","v":1993},1997,{"$f":"'Source Data'!O47","v":60},null,0,0,0,0,0,1,0,0,0,0,0,1,2,1.0986122886681098,null,153,null,189.60634429971506,189.60634429971506,null,612.87101346618022,7.067402981363716,-8.2615301992825158E-2,null,{"$f":"'Source Data'!P47","v":1},{"$f":"'Source Data'!Q47","v":153}]
[41,{"$f":"'Source Data'!N48","v":1988},1993,{"$f":"'Source Data'!O48","v":72},null,1,0,0,0,0,0,0,0,0,{"$f":"($D64=O$23)*1","v":0},0,1,3,1.3862943611198906,null,20,null,2.6578553618800038,2.6578553618800038,null,16.892535491379267,113.15513438501863,0.33057324381623693,null,{"$f":"'Source Data'!P48","v":1},{"$f":"'Source Data'!Q48","v":20}]
[42,{"$f":"'Source Data'!N49","v":1989},1994,{"$f":"'Source Data'!O49","v":72},null,0,1,0,0,0,0,0,0,0,0,0,1,3,1.3862943611198906,null,60,null,9.0628020975653278,9.0628020975653278,null,123.18789917417216,286.29093984616742,0.52581669266114583,null,{"$f":"'Source Data'!P49","v":1},{"$f":"'Source Data'!Q49","v":60}]
[43,{"$f":"'Source Data'!N50","v":1990},1995,{"$f":"'Source Data'!O50","v":72},null,0,0,1,0,0,0,0,0,0,0,0,1,3,1.3862943611198906,null,6,null,23.802497185472284,23.802497185472284,null,-4.7837541918763478,13.314943535932199,-0.11339665180191487,null,{"$f":"'Source Data'!P50","v":1},{"$f":"'Source Data'!Q50","v":6}]
[44,{"$f":"'Source Data'!N51","v":1991},1996,{"$f":"'Source Data'!O51","v":72},null,0,0,0,1,0,0,0,0,0,0,0,1,3,1.3862943611198906,null,75,null,30.59089156918083,30.59089156918083,null,225.96178119411297,64.469154393889596,0.24952068497657434,null,{"$f":"'Source Data'!P51","v":1},{"$f":"'Source Data'!Q51","v":75}]
[45,{"$f":"'Source Data'!N52","v":1992},1997,{"$f":"'Source Data'!O52","v":72},null,0,0,0,0,1,0,0,0,0,0,0,1,3,1.3862943611198906,null,68,null,66.98545221192451,66.98545221192451,null,218.91887938422627,1.5366130708984526E-2,3.8522354952007626E-3,null,{"$f":"'Source Data'!P52","v":1},{"$f":"'Source Data'!Q52","v":68}]
[46,{"$f":"'Source Data'!N53","v":1988},1994,{"$f":"'Source Data'!O53","v":84},null,1,0,0,0,0,0,0,0,0,0,0,1,4,1.6094379124341003,null,-50,null,0.94042736264585369,0.94042736264585369,null,2.1306159335258421,2759.3062930328588,-1.6324147969028768,null,{"$f":"'Source Data'!P53","v":1},{"$f":"'Source Data'!Q53","v":-50}]
[47,{"$f":"'Source Data'!N54","v":1989},1995,{"$f":"'Source Data'!O54","v":84},null,0,1,0,0,0,0,0,0,0,0,0,1,4,1.6094379124341003,null,9,null,3.20668581030914,3.20668581030914,null,7.2804557031739057,10.466410270870247,0.10053781543961468,null,{"$f":"'Source Data'!P54","v":1},{"$f":"'Source Data'!Q54","v":9}]
[48,{"$f":"'Source Data'!N55","v":1990},1996,{"$f":"'Source Data'!O55","v":84},null,0,0,1,0,0,0,0,0,0,0,0,1,4,1.6094379124341003,null,-97,null,8.4220232498602243,8.4220232498602243,null,-215.11448201344732,1319.6120049037524,-1.1288953806301543,null,{"$f":"'Source Data'!P55","v":1},{"$f":"'Source Data'!Q55","v":-97}]
[49,{"$f":"'Source Data'!N56","v":1991},1997,{"$f":"'Source Data'!O56","v":84},null,{"$f":"($B72=F$23)*1","v":0},0,0,1,0,0,0,0,0,0,0,1,4,1.6094379124341003,null,92,null,10.823956747985312,10.823956747985312,null,208.29813758503988,608.7930829250115,0.76677054559372138,null,{"$f":"'Source Data'!P56","v":1},{"$f":"'Source Data'!Q56","v":92}]
[50,{"$f":"'Source Data'!N57","v":1988},1995,{"$f":"'Source Data'!O57","v":96},null,1,0,0,0,0,0,0,0,0,0,0,1,5,1.791759469228055,null,0,null,0.3122080105093249,0.3122080105093249,null,-0.3122080105093249,0.3122080105093249,-1.7364112381379117E-2,null,{"$f":"'Source Data'!P57","v":1},{"$f":"'Source Data'!Q57","v":0}]
[51,{"$f":"'Source Data'!N58","v":1989},1996,{"$f":"'Source Data'!O58","v":96},null,0,1,0,0,0,0,0,0,0,0,0,1,5,1.791759469228055,null,-10,null,1.0645723815908505,1.0645723815908505,null,-1.6903043705687757,114.99900251452773,-0.33325571335416715,null,{"$f":"'Source Data'!P58","v":1},{"$f":"'Source Data'!Q58","v":-10}]
[52,{"$f":"'Source Data'!N59","v":1990},1997,{"$f":"'Source Data'!O59","v":96},null,0,0,1,0,0,0,0,0,0,0,0,1,5,1.791759469228055,null,18,null,2.7959874709561467,2.7959874709561467,null,15.711348708470682,82.676335063930651,0.28256682732931399,null,{"$f":"'Source Data'!P59","v":1},{"$f":"'Source Data'!Q59","v":18}]
[53,{"$f":"'Source Data'!N60","v":1988},1996,{"$f":"'Source Data'!O60","v":108},null,1,0,0,0,0,0,0,0,0,0,0,1,6,1.9459101490553132,null,0,null,9.9189220934899222E-2,9.9189220934899222E-2,null,-9.9189220934899222E-2,9.9189220934899222E-2,-9.7872978844492677E-3,null,{"$f":"'Source Data'!P60","v":1},{"$f":"'Source Data'!Q60","v":0}]
[54,{"$f":"'Source Data'!N61","v":1989},1997,{"$f":"'Source Data'!O61","v":108},null,0,1,0,0,0,0,0,0,0,0,0,1,6,1.9459101490553132,null,11,null,0.3382171552438526,0.3382171552438526,null,-12.262955460500384,336.09653344395997,0.5697214665938154,null,{"$f":"'Source Data'!P61","v":1},{"$f":"'Source Data'!Q61","v":11}]
[55,{"$f":"'Source Data'!N62","v":1988},1997,{"$f":"'Source Data'!O62","v":120},null,1,0,0,0,0,0,0,0,0,0,0,1,7,2.0794415416798357,null,0,null,3.0514491896660705E-2,3.0514491896660705E-2,null,-3.0514491896660705E-2,3.0514491896660705E-2,-5.4285474521949314E-3,null,{"$f":"'Source Data'!P62","v":1},{"$f":"'Source Data'!Q62","v":0}]
[]
[]
[]
[null,"Inputs for Future Payments (lower right triangle)"]
[]
[{"$f":"A78+1","v":56},{"$f":"'Source Data'!N68","v":1989},{"$f":"B84+D84/12-1","v":1998},{"$f":"'Source Data'!O68","v":120},null,{"$f":"($B84=F$23)*1","v":0},1,0,0,0,0,0,0,0,{"$f":"($D84=O$23)*1","v":0},0,{"$f":"($D84>=Q$23)*1","v":1},{"$f":"MAX($D84-Q$23,0)/12","v":7},{"$f":"LN(1+MAX($D84-Q$23,0)/12)","v":2.0794415416798357},null,null,null,{"$f":"$AD84*X84","v":0.10404885274554014},{"$f":"EXP(SUMPRODUCT($F$11:$S$11,$F84:$S84))","v":0.10404885274554014},null,null,null,null,null,{"$f":"'Source Data'!P68","v":1}]
[{"$f":"A84+1","v":57},{"$f":"'Source Data'!N69","v":1990},1999,{"$f":"'Source Data'!O69","v":120},null,0,0,1,0,0,0,0,0,0,0,0,1,7,2.0794415416798357,null,null,null,0.27327337593443318,0.27327337593443318,null,null,null,null,null,{"$f":"'Source Data'!P69","v":1}]
[58,{"$f":"'Source Data'!N70","v":1990},1998,{"$f":"'Source Data'!O70","v":108},null,0,0,1,0,0,0,0,0,0,0,0,1,6,1.9459101490553132,null,null,null,0.88829181075607322,0.88829181075607322,null,null,null,null,null,{"$f":"'Source Data'!P70","v":1}]
[59,{"$f":"'Source Data'!N71","v":1991},2000,{"$f":"'Source Data'!O71","v":120},null,0,0,0,1,0,0,0,0,0,0,0,1,7,2.0794415416798357,null,null,null,0.35121004938324352,0.35121004938324352,null,null,null,null,null,{"$f":"'Source Data'!P71","v":1}]
[60,{"$f":"'Source Data'!N72","v":1991},1999,{"$f":"'Source Data'!O72","v":108},null,0,0,0,1,0,0,0,0,0,0,0,1,6,1.9459101490553132,null,null,null,1.1416297312374271,1.1416297312374271,null,null,null,null,null,{"$f":"'Source Data'!P72","v":1}]
[61,{"$f":"'Source Data'!N73","v":1991},1998,{"$f":"'Source Data'!O73","v":96},null,0,0,0,1,0,0,0,0,0,0,0,1,5,1.791759469228055,null,null,null,3.5933939572109868,3.5933939572109868,null,null,null,null,null,{"$f":"'Source Data'!P73","v":1}]
[62,{"$f":"'Source Data'!N74","v":1992},2001,{"$f":"'Source Data'!O74","v":120},null,0,0,0,0,1,0,0,0,0,0,0,1,7,2.0794415416798357,null,null,null,0.76905126894079889,0.76905126894079889,null,null,null,null,null,{"$f":"'Source Data'!P74","v":1}]
[63,{"$f":"'Source Data'!N75","v":1992},2000,{"$f":"'Source Data'!O75","v":108},null,0,0,0,0,1,0,0,0,0,0,0,1,6,1.9459101490553132,null,null,null,2.4998481535778492,2.4998481535778492,null,null,null,null,null,{"$f":"'Source Data'!P75","v":1}]
[64,{"$f":"'Source Data'!N76","v":1992},1999,{"$f":"'Source Data'!O76","v":96},null,0,0,0,0,1,0,0,0,0,0,0,1,5,1.791759469228055,null,null,null,7.8685225193591997,7.8685225193591997,null,null,null,null,null,{"$f":"'Source Data'!P76","v":1}]
[65,{"$f":"'Source Data'!N77","v":1992},1998,{"$f":"'Source Data'!O77","v":84},null,0,0,0,0,1,0,0,0,0,0,0,1,4,1.6094379124341003,null,null,null,23.701422230418615,23.701422230418615,null,null,null,null,null,{"$f":"'Source Data'!P77","v":1}]
[66,{"$f":"'Source Data'!N78","v":1993},2002,{"$f":"'Source Data'!O78","v":120},null,0,0,0,0,0,1,0,0,0,0,0,1,7,2.0794415416798357,null,null,null,0.85187376356168587,0.85187376356168587,null,null,null,null,null,{"$f":"'Source Data'!P78","v":1}]
[67,{"$f":"'Source Data'!N79","v":1993},2001,{"$f":"'Source Data'!O79","v":108},null,0,0,0,0,0,1,0,0,0,0,0,1,6,1.9459101490553132,null,null,null,2.7690677343970749,2.7690677343970749,null,null,null,null,null,{"$f":"'Source Data'!P79","v":1}]
[68,{"$f":"'Source Data'!N80","v":1993},2000,{"$f":"'Source Data'!O80","v":96},null,0,0,0,0,0,1,0,0,0,0,0,1,5,1.791759469228055,null,null,null,8.7159181226868139,8.7159181226868139,null,null,null,null,null,{"$f":"'Source Data'!P80","v":1}]
[69,{"$f":"'Source Data'!N81","v":1993},1999,{"$f":"'Source Data'!O81","v":84},null,0,0,0,0,0,1,0,0,0,0,0,1,4,1.6094379124341003,null,null,null,26.253932049289126,26.253932049289126,null,null,null,null,null,{"$f":"'Source Data'!P81","v":1}]
[70,{"$f":"'Source Data'!N82","v":1993},1998,{"$f":"'Source Data'!O82","v":72},null,0,0,0,0,0,1,0,0,0,0,0,1,3,1.3862943611198906,null,null,null,74.199408523498931,74.199408523498931,null,null,null,null,null,{"$f":"'Source Data'!P82","v":1}]
[71,{"$f":"'Source Data'!N83","v":1994},2003,{"$f":"'Source Data'!O83","v":120},null,0,0,0,0,0,0,1,0,0,0,0,1,7,2.0794415416798357,null,null,null,0.92276460261259963,0.92276460261259963,null,null,null,null,null,{"$f":"'Source Data'!P83","v":1}]
[72,{"$f":"'Source Data'!N84","v":1994},2002,{"$f":"'Source Data'!O84","v":108},null,{"$f":"($B100=F$23)*1","v":0},0,0,0,0,0,1,0,0,0,0,1,6,1.9459101490553132,null,null,null,2.9995027395315028,2.9995027395315028,null,null,null,null,null,{"$f":"'Source Data'!P84","v":1}]
[73,{"$f":"'Source Data'!N85","v":1994},2001,{"$f":"'Source Data'!O85","v":96},null,0,0,0,0,0,0,1,0,0,0,0,1,5,1.791759469228055,null,null,null,9.4412353882790541,9.4412353882790541,null,null,null,null,null,{"$f":"'Source Data'!P85","v":1}]
[74,{"$f":"'Source Data'!N86","v":1994},2000,{"$f":"'Source Data'!O86","v":84},null,0,0,0,0,0,0,1,0,0,0,0,1,4,1.6094379124341003,null,null,null,28.438719691507682,28.438719691507682,null,null,null,null,null,{"$f":"'Source Data'!P86","v":1}]
[75,{"$f":"'Source Data'!N87","v":1994},1999,{"$f":"'Source Data'!O87","v":72},null,0,0,0,0,0,0,1,0,0,0,0,1,3,1.3862943611198906,null,null,null,80.374100775224179,80.374100775224179,null,null,null,null,null,{"$f":"'Source Data'!P87","v":1}]
[76,{"$f":"'Source Data'!N88","v":1994},1998,{"$f":"'Source Data'!O88","v":60},null,0,0,0,0,0,0,1,0,0,{"$f":"($D104=O$23)*1","v":0},0,1,2,1.0986122886681098,null,null,null,205.38491785336569,205.38491785336569,null,null,null,null,null,{"$f":"'Source Data'!P88","v":1}]
[77,{"$f":"'Source Data'!N89","v":1995},2004,{"$f":"'Source Data'!O89","v":120},null,0,0,0,0,0,0,0,1,0,0,0,1,7,2.0794415416798357,null,null,null,0.84285468189696844,0.84285468189696844,null,null,null,null,null,{"$f":"'Source Data'!P89","v":1}]
[78,{"$f":"'Source Data'!N90","v":1995},2003,{"$f":"'Source Data'!O90","v":108},null,0,0,0,0,0,0,0,1,0,0,0,1,6,1.9459101490553132,null,null,null,2.7397506582058289,2.7397506582058289,null,null,null,null,null,{"$f":"'Source Data'!P90","v":1}]
[79,{"$f":"'Source Data'!N91","v":1995},2002,{"$f":"'Source Data'!O91","v":96},null,0,0,0,0,0,0,0,1,0,0,0,1,5,1.791759469228055,null,null,null,8.6236396881417274,8.6236396881417274,null,null,null,null,null,{"$f":"'Source Data'!P91","v":1}]
[80,{"$f":"'Source Data'!N92","v":1995},2001,{"$f":"'Source Data'!O92","v":84},null,0,0,0,0,0,0,0,1,0,0,0,1,4,1.6094379124341003,null,null,null,25.975972605882305,25.975972605882305,null,null,null,null,null,{"$f":"'Source Data'!P92","v":1}]
[81,{"$f":"'Source Data'!N93","v":1995},2000,{"$f":"'Source Data'!O93","v":72},null,0,0,0,0,0,0,0,1,0,0,0,1,3,1.3862943611198906,null,null,null,73.413833766331635,73.413833766331635,null,null,null,null,null,{"$f":"'Source Data'!P93","v":1}]
[82,{"$f":"'Source Data'!N94","v":1995},1999,{"$f":"'Source Data'!O94","v":60},null,0,0,0,0,0,0,0,1,0,0,0,1,2,1.0986122886681098,null,null,null,187.59891646646685,187.59891646646685,null,null,null,null,null,{"$f":"'Source Data'!P94","v":1}]
[83,{"$f":"'Source Data'!N95","v":1995},1998,{"$f":"'Source Data'!O95","v":48},null,0,0,0,0,0,0,0,1,0,0,0,1,1,0.69314718055994529,null,null,null,398.87071320469346,398.87071320469346,null,null,null,null,null,{"$f":"'Source Data'!P95","v":1}]
[84,{"$f":"'Source Data'!N96","v":1996},2005,{"$f":"'Source Data'!O96","v":120},null,0,0,0,0,0,0,0,0,1,0,0,1,7,2.0794415416798357,null,null,null,0.91771367143533389,0.91771367143533389,null,null,null,null,null,{"$f":"'Source Data'!P96","v":1}]
[85,{"$f":"'Source Data'!N97","v":1996},2004,{"$f":"'Source Data'!O97","v":108},null,0,0,0,0,0,0,0,0,1,0,0,1,6,1.9459101490553132,null,null,null,2.9830843790303532,2.9830843790303532,null,null,null,null,null,{"$f":"'Source Data'!P97","v":1}]
[86,{"$f":"'Source Data'!N98","v":1996},2003,{"$f":"'Source Data'!O98","v":96},null,0,0,0,0,0,0,0,0,1,0,0,1,5,1.791759469228055,null,null,null,9.3895569536711943,9.3895569536711943,null,null,null,null,null,{"$f":"'Source Data'!P98","v":1}]
[87,{"$f":"'Source Data'!N99","v":1996},2002,{"$f":"'Source Data'!O99","v":84},null,0,0,0,0,0,0,0,0,1,0,0,1,4,1.6094379124341003,null,null,null,28.283054838819716,28.283054838819716,null,null,null,null,null,{"$f":"'Source Data'!P99","v":1}]
[88,{"$f":"'Source Data'!N100","v":1996},2001,{"$f":"'Source Data'!O100","v":72},null,{"$f":"($B116=F$23)*1","v":0},0,0,0,0,0,0,0,1,0,0,1,3,1.3862943611198906,null,null,null,79.934157532602072,79.934157532602072,null,null,null,null,null,{"$f":"'Source Data'!P100","v":1}]
[89,{"$f":"'Source Data'!N101","v":1996},2000,{"$f":"'Source Data'!O101","v":60},null,0,0,0,0,0,0,0,0,1,0,0,1,2,1.0986122886681098,null,null,null,204.26070363666446,204.26070363666446,null,null,null,null,null,{"$f":"'Source Data'!P101","v":1}]
[90,{"$f":"'Source Data'!N102","v":1996},1999,{"$f":"'Source Data'!O102","v":48},null,0,0,0,0,0,0,0,0,1,0,0,1,1,0.69314718055994529,null,null,null,434.29681830711553,434.29681830711553,null,null,null,null,null,{"$f":"'Source Data'!P102","v":1}]
[91,{"$f":"'Source Data'!N103","v":1996},1998,{"$f":"'Source Data'!O103","v":36},null,0,0,0,0,0,0,0,0,1,0,0,1,0,0,null,null,null,589.32574771693407,589.32574771693407,null,null,null,null,null,{"$f":"'Source Data'!P103","v":1}]
[92,{"$f":"'Source Data'!N104","v":1997},2006,{"$f":"'Source Data'!O104","v":120},null,0,0,0,0,0,0,0,0,0,0,0,1,7,2.0794415416798357,null,null,null,1.1643342396826959,1.1643342396826959,null,null,null,null,null,{"$f":"'Source Data'!P104","v":1}]
[93,{"$f":"'Source Data'!N105","v":1997},2005,{"$f":"'Source Data'!O105","v":108},null,0,0,0,0,0,0,0,0,0,0,0,1,6,1.9459101490553132,null,null,null,3.7847396093982866,3.7847396093982866,null,null,null,null,null,{"$f":"'Source Data'!P105","v":1}]
[94,{"$f":"'Source Data'!N106","v":1997},2004,{"$f":"'Source Data'!O106","v":96},null,0,0,0,0,0,0,0,0,0,0,0,1,5,1.791759469228055,null,null,null,11.912847107868849,11.912847107868849,null,null,null,null,null,{"$f":"'Source Data'!P106","v":1}]
[95,{"$f":"'Source Data'!N107","v":1997},2003,{"$f":"'Source Data'!O107","v":84},null,0,0,0,0,0,0,0,0,0,0,0,1,4,1.6094379124341003,null,null,null,35.883664128219984,35.883664128219984,null,null,null,null,null,{"$f":"'Source Data'!P107","v":1}]
[96,{"$f":"'Source Data'!N108","v":1997},2002,{"$f":"'Source Data'!O108","v":72},null,0,0,0,0,0,0,0,0,0,0,0,1,3,1.3862943611198906,null,null,null,101.41515750749846,101.41515750749846,null,null,null,null,null,{"$f":"'Source Data'!P108","v":1}]
[97,{"$f":"'Source Data'!N109","v":1997},2001,{"$f":"'Source Data'!O109","v":60},null,0,0,0,0,0,0,0,0,0,0,0,1,2,1.0986122886681098,null,null,null,259.15243334435451,259.15243334435451,null,null,null,null,null,{"$f":"'Source Data'!P109","v":1}]
[98,{"$f":"'Source Data'!N110","v":1997},2000,{"$f":"'Source Data'!O110","v":48},null,0,0,0,0,0,0,0,0,0,0,0,1,1,0.69314718055994529,null,null,null,551.00699867459775,551.00699867459775,null,null,null,null,null,{"$f":"'Source Data'!P110","v":1}]
[99,{"$f":"'Source Data'!N111","v":1997},1999,{"$f":"'Source Data'!O111","v":36},null,0,0,0,0,0,0,0,0,0,0,0,1,0,0,null,null,null,747.69742213847292,747.69742213847292,null,null,null,null,null,{"$f":"'Source Data'!P111","v":1}]
[100,{"$f":"'Source Data'!N112","v":1997},1998,{"$f":"'Source Data'!O112","v":24},null,0,0,0,0,0,0,0,0,0,0,1,0,0,0,null,null,null,6177.0617884345793,6177.0617884345793,null,null,null,null,null,{"$f":"'Source Data'!P112","v":1}]

{"sheet":"Fitted Triangle - Hoerl","index":15,"n_rows":55,"n_cols":19,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Example to Illustrate the Fitted Triangle from the Hoerl Curve"]
[]
[]
[null,"Fitted Incremental Triangle"]
[null,{"$f":"\"0-\"&TEXT(B19,\"#\")","v":"0-12"},{"$f":"TEXT(B19,\"#\")&\"-\"&TEXT(C19,\"#\")","v":"12-24"},"24-36","36-48","48-60","60-72","72-84","84-96","96-108","108-120"]
[{"$f":"'Source Data'!A8","v":1988},{"$f":"'GLM Calculation - Hoerl'!W24","v":374.24558123710574},{"$f":"'GLM Calculation - Hoerl'!W34","v":161.88642012256435},{"$f":"'GLM Calculation - Hoerl'!W43","v":19.595410107681996},{"$f":"'GLM Calculation - Hoerl'!W51","v":14.440611658591621},{"$f":"'GLM Calculation - Hoerl'!W58","v":6.7917824261882647},{"$f":"'GLM Calculation - Hoerl'!W64","v":2.6578553618800038},{"$f":"'GLM Calculation - Hoerl'!W69","v":0.94042736264585369},{"$f":"'GLM Calculation - Hoerl'!W73","v":0.3122080105093249},{"$f":"'GLM Calculation - Hoerl'!W76","v":9.9189220934899222E-2},{"$f":"'GLM Calculation - Hoerl'!W78","v":3.0514491896660705E-2}]
[{"$f":"'Source Data'!A9","v":1989},{"$f":"'GLM Calculation - Hoerl'!W25","v":1276.1091846025452},{"$f":"'GLM Calculation - Hoerl'!W35","v":552.00317101392181},{"$f":"'GLM Calculation - Hoerl'!W44","v":66.816775048638249},{"$f":"'GLM Calculation - Hoerl'!W52","v":49.239852366172158},{"$f":"'GLM Calculation - Hoerl'!W59","v":23.158739524007739},{"$f":"'GLM Calculation - Hoerl'!W65","v":9.0628020975653278},{"$f":"'GLM Calculation - Hoerl'!W70","v":3.20668581030914},{"$f":"'GLM Calculation - Hoerl'!W74","v":1.0645723815908505},{"$f":"'GLM Calculation - Hoerl'!W77","v":0.3382171552438526}]
[{"$f":"'Source Data'!A10","v":1990},{"$f":"'GLM Calculation - Hoerl'!W26","v":3351.5666510049282},{"$f":"'GLM Calculation - Hoerl'!W36","v":1449.7783117166814},{"$f":"'GLM Calculation - Hoerl'!W45","v":175.48723705053652},{"$f":"'GLM Calculation - Hoerl'!W53","v":129.3232970047689},{"$f":"'GLM Calculation - Hoerl'!W60","v":60.823995316786892},{"$f":"'GLM Calculation - Hoerl'!W66","v":23.802497185472284},{"$f":"'GLM Calculation - Hoerl'!W71","v":8.4220232498602243},{"$f":"'GLM Calculation - Hoerl'!W75","v":2.7959874709561467}]
[{"$f":"'Source Data'!A11","v":1991},{"$f":"'GLM Calculation - Hoerl'!W27","v":4307.4225031460619},{"$f":"'GLM Calculation - Hoerl'!W37","v":1863.2503466965568},{"$f":"'GLM Calculation - Hoerl'!W46","v":225.535623365796},{"$f":"'GLM Calculation - Hoerl'!W54","v":166.20587853514991},{"$f":"'GLM Calculation - Hoerl'!W61","v":78.170799939253172},{"$f":"'GLM Calculation - Hoerl'!W67","v":30.59089156918083},{"$f":"'GLM Calculation - Hoerl'!W72","v":10.823956747985312}]
[{"$f":"'Source Data'!A12","v":1992},{"$f":"'GLM Calculation - Hoerl'!W28","v":9432.0442929406818},{"$f":"'GLM Calculation - Hoerl'!W38","v":4079.9944249822433},{"$f":"'GLM Calculation - Hoerl'!W47","v":493.8596080761659},{"$f":"'GLM Calculation - Hoerl'!W55","v":363.9441468640839},{"$f":"'GLM Calculation - Hoerl'!W62","v":171.17207492488174},{"$f":"'GLM Calculation - Hoerl'!W68","v":66.98545221192451}]
[{"$f":"'Source Data'!A13","v":1993},{"$f":"'GLM Calculation - Hoerl'!W29","v":10447.822394174365},{"$f":"'GLM Calculation - Hoerl'!W39","v":4519.3868685858306},{"$f":"'GLM Calculation - Hoerl'!W48","v":547.04550917960751},{"$f":"'GLM Calculation - Hoerl'!W56","v":403.13888376045361},{"$f":"'GLM Calculation - Hoerl'!W63","v":189.60634429971506}]
[{"$f":"'Source Data'!A14","v":1994},{"$f":"'GLM Calculation - Hoerl'!W30","v":11317.264472870696},{"$f":"'GLM Calculation - Hoerl'!W40","v":4895.4791263990137},{"$f":"'GLM Calculation - Hoerl'!W49","v":592.5692907580368},{"$f":"'GLM Calculation - Hoerl'!W57","v":436.68710997220956}]
[{"$f":"'Source Data'!A15","v":1995},{"$f":"'GLM Calculation - Hoerl'!W31","v":10337.207691125477},{"$f":"'GLM Calculation - Hoerl'!W41","v":4471.5385593811861},{"$f":"'GLM Calculation - Hoerl'!W50","v":541.25374949331388}]
[{"$f":"'Source Data'!A16","v":1996},{"$f":"'GLM Calculation - Hoerl'!W32","v":11255.317228898039},{"$f":"'GLM Calculation - Hoerl'!W42","v":4868.6827711019305}]
[{"$f":"'Source Data'!A17","v":1997},{"$f":"'GLM Calculation - Hoerl'!W33","v":14279.999999999975}]
[]
[null,"Fitted Cumulative Triangle"]
[null,12,{"$f":"B19+12","v":24},{"$f":"C19+12","v":36},48,60,72,84,96,108,120]
[{"$f":"A7","v":1988},{"$f":"B7","v":374.24558123710574},{"$f":"B20+C7","v":536.13200135967008},555.72741146735211,570.16802312594371,576.95980555213202,579.61766091401205,580.55808827665794,580.87029628716732,580.96948550810225,580.99999999999886]
[{"$f":"A8","v":1989},1276.1091846025452,1828.1123556164671,1894.9291306651053,1944.1689830312775,1967.3277225552854,1976.3905246528507,1979.5972104631599,1980.6617828447506,1980.9999999999945]
[1990,3351.5666510049282,4801.3449627216096,4976.8321997721459,5106.1554967769152,5166.979492093702,5190.781989279174,5199.2040125290341,5201.99999999999]
[1991,4307.4225031460619,6170.6728498426182,6396.208473208414,6562.4143517435641,6640.585151682817,6671.1760432519977,6681.9999999999827]
[1992,9432.0442929406818,13512.038717922926,14005.898325999091,14369.842472863174,14541.014547788056,14607.99999999998]
[1993,10447.822394174365,14967.209262760196,15514.254771939803,15917.393655700256,16106.999999999971]
[1994,11317.264472870696,16212.74359926971,16805.312890027748,17241.999999999956]
[1995,10337.207691125477,14808.746250506663,15349.999999999976]
[1996,11255.317228898039,{"$f":"B28+C15","v":16123.999999999969}]
[1997,14279.999999999975]
[]
[]
[null,null,"Age-to-Age Factors"]
[null,{"$f":"C20/B20","v":1.4325673521312738},1.0365495998335981,1.0259850627494915,1.0119118964072247,1.0046066560205811,1.0016224960453464,1.0005377722174815,1.0001707596714258,1.0000525233986599]
[null,1.4325673521312738,1.0365495998335981,1.0259850627494915,1.0119118964072247,1.0046066560205811,1.0016224960453464,1.0005377722174813,1.0001707596714255]
[null,1.4325673521312734,1.0365495998335981,1.0259850627494915,1.0119118964072245,1.0046066560205811,1.0016224960453464,1.0005377722174813]
[null,1.4325673521312741,1.0365495998335981,1.0259850627494915,1.0119118964072245,1.0046066560205811,1.0016224960453461]
[null,{"$f":"C24/B24","v":1.4325673521312738},{"$f":"D24/C24","v":1.0365495998335981},{"$f":"E24/D24","v":1.0259850627494915},{"$f":"F24/E24","v":1.0119118964072245},{"$f":"G24/F24","v":1.0046066560205811}]
[null,{"$f":"C25/B25","v":1.4325673521312738},{"$f":"D25/C25","v":1.0365495998335981},{"$f":"E25/D25","v":1.0259850627494915},{"$f":"F25/E25","v":1.0119118964072245}]
[null,{"$f":"C26/B26","v":1.4325673521312738},{"$f":"D26/C26","v":1.0365495998335981},{"$f":"E26/D26","v":1.0259850627494915}]
[null,{"$f":"C27/B27","v":1.4325673521312738},{"$f":"D27/C27","v":1.0365495998335981}]
[null,{"$f":"C28/B28","v":1.4325673521312738}]
[]
["ATA",{"$f":"SUM(C$20:C28)/SUM(B$20:B28)","v":1.4325673521312741},{"$f":"SUM(D$20:D27)/SUM(C$20:C27)","v":1.0365495998335978},{"$f":"SUM(E$20:E26)/SUM(D$20:D26)","v":1.0259850627494915},{"$f":"SUM(F$20:F25)/SUM(E$20:E25)","v":1.0119118964072245},{"$f":"SUM(G$20:G24)/SUM(F$20:F24)","v":1.0046066560205811},{"$f":"SUM(H$20:H23)/SUM(G$20:G23)","v":1.0016224960453464},{"$f":"SUM(I$20:I22)/SUM(H$20:H22)","v":1.0005377722174813},{"$f":"SUM(J$20:J21)/SUM(I$20:I21)","v":1.0001707596714255},{"$f":"SUM(K$20:K20)/SUM(J$20:J20)","v":1.0000525233986599}]
["LDF",{"$f":"B43*C44","v":1.5524565395787593},1.0836883426591584,1.0454765916007569,1.0189978680576799,1.0070025579060924,1.0023849154006224,1.0007611843366999,1.0002232920389638,{"$f":"J43*K44","v":1.0000525233986599},1]
["Increm",{"$f":"1/B44","v":0.64414041521016629},{"$f":"1/C44-1/B44","v":0.27863411380820113},{"$f":"1/D44-1/C44","v":3.3727039772257994E-2},2.4854753285011633E-2,1.1689814847139823E-2,4.5746219653701736E-3,1.6186357360514769E-3,5.373631850417171E-4,1.7072155066233385E-4,5.2520640097419857E-5]
[]
[null,null,null,null,null,null,null,null,null,"Tail for next 8 years:",{"$f":"1+SUM(L55:S55)","v":1.000022286585059}]
[]
[null,null,null,1,{"$f":"D49+1","v":2},{"$f":"E49+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"'GLM Calculation - Hoerl'!R10","v":0.24975519044779862}]
[null,null,null,{"$f":"$D$50^(D49-1)","v":1},{"$f":"$D$50^(E49-1)","v":0.24975519044779862},6.2377655155616156E-2,1.557914314307802E-2,3.8909718627129666E-3,9.7179041859890276E-4,2.4270970107251487E-4,6.0618007614894224E-5,1.5139662036424014E-5,3.7812091752223862E-6,9.4437661768063057E-7,2.3586296200327378E-7,5.8907998994709528E-8,1.4712578507822409E-8,3.6745428471993742E-9,9.1773614861087588E-10]
[null,null,null,{"$f":"'GLM Calculation - Hoerl'!S11","v":1.561029518701045}]
[null,null,null,{"$f":"D49^$D$52","v":1},{"$f":"E49^$D$52","v":2.9506432860831873},5.5564877677958338,8.7062958017077907,12.334251779680629,16.395213326250133,20.855614309055404,25.689173253963332,30.874556313664726,36.39397720257427,42.232298837672417,48.376426125001558,54.814878411926529,61.537478338154784,68.535119138709419,75.799586586834693]
[null,null,null,{"$f":"D51*D53","v":1},{"$f":"E51*E53","v":0.73693847585922478},0.34660067785596788,0.13563662854078487,4.799222662235466E-2,1.5932711221334925E-2,5.0618599146345011E-3,1.5572264999290863E-3,4.674303481134252E-4,1.3761324052120817E-4,3.98831955331987E-5,1.1410207156975423E-5,3.2290348023848928E-6,9.0537498122352313E-7,2.5183523181310162E-7,6.9564020660498273E-8]
[null,null,null,{"$f":"$D$45*D54","v":3.3727039772257994E-2},{"$f":"$D$45*E54","v":2.4854753285011261E-2},1.1689814847139809E-2,4.5746219653700348E-3,1.6186357360513746E-3,5.3736318504186422E-4,1.7072155066247626E-4,5.2520640097522402E-5,1.576504194158189E-5,4.6412872362480932E-6,1.3451421219929349E-6,3.8483251059301289E-7,1.0890578520604051E-7,3.0535618000533102E-8,8.49365687941629E-9,2.346188491534802E-9]